Laserfiche WebLink
CIRCES Cost Estimating Software <br />PROJECT IDENTIFICATION <br />Date : 28-Feb-2005 Permit or job no.: IN-2004047 Site :File Pit 112 Operation <br />User ; TAS Abbreviation : none State :Colorado <br />Filename : M047-000 County :Weld <br />Agency or organization name :Division Of Minerals & Geology <br />Permit or job action :Final Reclamation <br /> <br /> <br />,, <br />,. <br />,:; .. z ,. ... ::: , <br />TASK LIST (DIRECT COSTSI FORM FLEET TASK DIRECT <br />N0. TASK DESCRIPTION USED SIZE HOURS COST <br />001 -Bac~ll & grade 3001f pit slopes to 3: 1; 100000 cy NA 1 1.0 $29,477 <br />002 -Bac1~l1 1 oil & gas structure; 85000 cy NA 1 1.0 $63, 750 <br />003 -Topsoil Replacement; 64 acres @ 12"depth NA 1 1.0 $59,887 <br />- -004 Btuldbarm for oae -1945 acreseU - - - - - - - - - - - - NA- 1 - - - ->. - - -$63; 750- <br />005 -De-water pit: 923 acre-feet NA i 1.0 $60,613 <br />006 -Install east perimeter drain; 3400 R NA 1 1.0 $10,200 <br />007 -Place compacted clay liner material NA 1 1.0 $45,108 <br />008 -Clay Liner- moisture conditioning, blending, grading, efc NA 1 1.0 $5,638 <br />009 -Clay Liner-QaQc NA 1 1.0 $1,861 <br />010 -Re-vegetate disturbed area NA 1 1.0 $35,200 <br />011 -Mob/Demob reclamation equipment NA 1 1.0 $3,500 <br />012 -Place compacted clay hydraulic barrier NA 1 f.0 $2,400 <br />013 acldil110000 cyaon-saleable concrete/asphalt NA 1 1.0 $5, 800 <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br />suarorALS: 13.00 $387,184 <br />'includes inflation factor adjuslmenl of : NA % TOTAL DIRECT COST' - $387,184 <br />OVERHEAD AND PROFIT- Liability IDSUranCe : 1,55 %Of dlreCt total = $6,001 <br />Performance bond : 1,05 % of direct total = $4,065 <br />Job superintendent : 6.50 hrs*...$/hr $36.25 total = $236 <br />Profit: 10.00 %ofdirecf total= $38,718 <br />`assume net hours = 50% of task hours TOTAL O & P = $49,021 <br />LEGAL-ENGINEERING-PROJECT tdANAGEMENT- CONTRACT AMOUNT (direct+08P)- $436,205 <br />Financial warranty processing (legal/related vests) : total = <br />Engineering work and/or coniract/bid preparation : 4.25 % of cntr. NA total = $18,539 <br />Reclamation management and/or administration : 5.00 % of cntr. NA total = $21,810 <br />CONTINGENCY- NA' NA total= NA <br />• conOngencies accounted Por at task level TOTAL INDIRECT COST = $89,370 <br />TOTAL BOND AMOUNT (direct + indirect) _ $478,554 <br />