Laserfiche WebLink
CIRCES Cost Estimating Software <br />Agency or organization name :DMG <br />Permit orjob action :M-1977-301 <br />_. <br />,. . <br />ASK LIST (DIRECT COSTS( FORM FLEET TASK DIRECT <br />NO. TASK DESCRIPTION USED SIZE HOURS COST <br />001 -Move 300,000 tons from Stockpile D to Sec 27 (Phase 111) and Grade truckl 2 138.3 $237,193 <br />002 -Final Grade Stockpile D to 3h:1 v dozer 1 32.7 $7,653 <br />003 -Grade Phase 11 Area dozer 2 78.9 $36,890 <br />004 -Replace Topsoil in Section 27 (Phase 111) from Pile A dozer 2 45.0 $20,786 <br />005 -Replace Topsoil in Phase 11 truckf 1 29.7 $26,969 <br />006 -Relace Topsoil on Stockpile D Area dozer 1 26.7 $6,186 <br />007 Rip Haul Roads dpper 2 6.3 $3,101 <br />008 Grade Haul Roads dozer 1 69.4 $10,641 <br />009 -Revegetate Disturbed Areas- 45 Acres revege 1 80.0 $94,526 <br />010 MobilizatioNDemobilization mobilize 1 10.6 $24,756 <br />sueTOrALS: 518.12 $468,701 <br />•inUudes inflation factor adjustment of: NA % TOTAL DIRECT COST •= $468,701 <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT- Liability InSUfanCe : 1.55 % Of dlrBCf total = $~ 265 <br />Performance bond : 1.05 °/a of direct total = $4,921 <br />Job superintendent : 259.06 hrs'...$/hr: $35.00 total = $9,067 <br />Profit : 10.00 % of direct total = $46,870 <br />"assume rtet hours = 50°.b of task hours TOTAL O 8 P = $6$,123 <br />LEGAL-ENGINEERING-PROJECT MANAGEMENT- CONTRACT AMOUNT (direU+O&P)= $536,624 <br />Financial warranty processing (IegaVrelated costs) : total = <br />Engineering work andlDr contractlbid preparation : NA NA NA total = NA <br />Reclamation management and/or administration : 5.00 % of Intr. NA total = $26,841 <br />CONTINGENCY- NA• NA total= NA <br />• conanpenc(es accounted for at task level TOTAL INDIRECT COST = $94,965 <br />TOTAL BOND AMOUNT (direct + Indirect) _ $563,666 <br />Date: 16-Sep-2004 Permitorjob no.: M-1977-301 Site :Roberts Quarry <br />User : ESC Abbreviation : none State :Colorado <br />Filename: M301-000 County:Ladmer <br />