Laserfiche WebLink
CIRCES Cost Estimating Software <br />PROJECT IDENTIFICATION <br />Date : 21-Jun-2006 <br />User : SSS <br />Permit or job nD. <br />Abbreviation <br />Filename <br />M-2005-061 Site :20 Road Gravel Pit <br />Agency or organization name : DMG <br />Permit or iob action :New 112c aoolication <br />t <br />TASK LIST (DIRECT COSTSI <br />NO. TASK DESCRIPTION <br />FORM <br />USED <br />FLEET <br />SIZE <br />TASK DIRECT <br />HOURS COST <br />Ola -Dewaterpit pumping 1 304.6 $7,517 <br />02a -Full backfill of level area along north side of pit scraper2 1 117.7 $26,060 <br />03a -Backfill 2300 feet of highwall to 3:1 grade dozer 1 128.3 $20,865 <br />04a -Seal3 monitoring wells borehole 1 8.0 $438 <br />05a -Rough grade and loosen area to receive topsoil dozer 1 40.8 $6, 704 <br />06a -Replace 6 inches of topsoil on affected areas around pit lake dozer 1 21.3 $3,471 <br />07a -Revegetate area designated for seed mix ':4"(north area) revege 2 16.0 $13,687 <br />08a -Revegetate area designated for seed mix "8" (south area) revege 2 24.0 $20,482 <br />09a -Transport reclamation equipment to/from site mobilize 6 3.3 $2,343 <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br />SUBTOTALS: 664,2 $101,567 <br />inGutles inFlation factor adjustment of <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT <br />none <br />M061-000 <br />NA <br />State :Colorado <br />County :Mesa <br />TOTAL DIRECT COST ` <br />Liability insurance : 2.02 % of direct total = $2,052 <br />Performance bond : 1.05 % of direct total = $1,066 <br />Job superintendent : NA' NA NA total = NA <br />Profit : 10.00 % of direct total = $10,157 <br />'not required (or eqp. operator serves as super.) TOTAL O & P = $13,2 /S <br />LEGAL-ENGINEERING-PROJECT MANAGEMENT- CONTRACT AMOUNT (direct+O&P)= $114,842 <br />Financial warranty processing (legal/related costs) : total = <br />Engineering work and/or contract/bid preparation : NA NA NA total = NA <br />Reclamation management and/Or administration : 5.00 % of cntr. NA total = $5,742 <br />CONTINGENCY- NA' NA total= NA <br />'contingencies accounted fora! task level TOTAL INDIRECT COST = $19,017 <br />TOTAL BOND AMOUNT (direct + indirect) _ $120,584 <br />