Laserfiche WebLink
CIRCES Cost Estimating Software <br />COST SUMMARY FORM <br /> <br /> ~~ <br />PROJECT IDENTIFICATION <br />Date : 26-Aug-2002 / Permit or job no.: M-1990-025 `~ Site : Hay Camp Pit ~' <br />User : WHE Abbreviation : none State : Colorado <br /> Filename : M025-000 County :Montezuma <br />Agency or organization name : DMG <br />Permit or iob action : AM-Ol bond review <br />TASK LIST (DIRECT COSTS) FORM FLEET TASK DIRECT <br />NO. TASK DESCRIPTION USED SIZE HOURS COST <br /> <br />001 -Highwall reduction from 0.5H:1 V to 3H:1 V slope dozer 1 16.52 $2, 278 <br /> <br />002 -Rip & grade pit floor, shape for drainage control dozer 2 34.2 $9, 695 <br /> <br />003 -Replace overburden 1.5'deep over 15 acres scraped 2 40.83 $22,332 <br /> <br />004 -Replace topsoil 1' depth over 20 acres scraped 2 35.66 $19,504 <br /> <br />005 -Finish grading for pasture land PMLU dozer 2 10.69 $2, 950 <br /> <br />006 -Revegetate 95 acres affected area revege 1 71.0 $78, 847 <br /> <br />007 -Haul reclamation equipment to and from job site mobilize 6 4.0 $3,466 <br /> <br />008 -Remove mist debris, 10'L' 10'W 10'H @ $0.22/cf NA 1 4.0 $220 <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br />SUBTOTALS: 216,9 $139,292 <br />'includes inflation factor adjustment of : NA % TOTAL DIRECT COST' _ <br />^ ~ Y.^ ..:;Fier ~$iaen t°^ ~:.... ~.~iF s K.-:...Y~q'TI~ $139,292 <br />t I,. i <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT- Liability InSUfanCe : 1.55 % Of direct total = $2, 159 <br />Pertormance bond : 1.05 % of direct total =_ $1,463 <br />Job superintendent : 110.48 hrs'...$/hr: $33.88 total = $3, 743 <br />Profit: 10.00 %ofdirect total= $13,929 <br />`assume nefhours = 50% or task hours TOTAL O & P = $21, 294 <br /> CONTRACT AMOUNT (direct+ O & P) _ $16Q 586 <br />PROJECT MANAGEMENT- <br />Engineering work and/or contracUbid preparation : NA NA NA total =_ NA <br />Reclamation management and/or administration : 5.00 % of cntr. NA total = $8,029 <br />CONTINGENCY- NA' NA total = NA <br />'contingencies accountetl /orat task level TOTAL INDIRECT COST= $29,323 <br /> TOTAL BO ND AMOUNT (direct+ indirect) _ $188,615 <br />„5. yyry ~$y P'rI M..k.. I 1,~1 ~ <br />'g° 2``~°° <br />~ <br />r <br />3x'1 3.i._ '~ aCi 5 t ~`°` <br />`:-:. ^.^ P-: <br />~ .._.~.: <br />