Laserfiche WebLink
CIRCES Cost Estimating Software <br />COST SUMMARY FORM <br />Date : 15•Mar--2004 Permit or job no. <br />User : BMK Abbreviation <br />Filename <br />Agency or organization name : DMG <br />Permit orjob action :AMENDMENT <br />TASK LIST (DIRECT COSTSI FORM FLEET TASK DIRECT <br />NO. TASK DESCRIPTION USED SIZE HOURS COST <br />001 -REGRADEPITWALL NA 1 3,000.0 $470,552 <br />002 -APPLY TOPSOIL NA 1 200.0 $31,127 <br />003 -RENEGE 30 ACRES NA 1 200.0 $21,574 <br />004 -SLURRY WALL MAINT NA 1 300.0 $343,040 <br />005 -RIP RAP SHORES NA 2 400.0 $600,000 <br />006 -DEMOILTION OF STRUCTURES NA 1 130.0 $50,000 <br />007 -STRUCTURE REMOVAL NA 1 240.0 $25,000 <br />008 -PUMP STATION CONSTRUCTION NA 3 300.0 $3,500,000 <br />009 -MOB/DEMOB NA 5 30.0 $3,000 <br />'InGUdes inflation factor atljustmenl of: NA <br />suaroTALS: 4,800.0 $5,044,293 <br />TOTAL DIRECT COST' _ $5,044,293 <br />OVERHEAD AND PROFIT - Liability InSUrdnGe : 1.55 % of direct total = $78,187 <br />Performance bond : 1.05 % of direct total = $52,965 <br />Job superintendent : 2400.00 hrs'...$/hr: $35.00 total = $84,000 <br />Profit : 10.00 % of direct total = $504,429 <br />'assume net hours=50%o/task hours TOTALO&P= $719,581 <br />LEGAL-ENGINEERING-PROJECT MANAGEMENT- CONTRACT AMOUNT (direct+08P)= $5,763,$74 <br />Financial warranty processing (legal/related costs) : total = <br />Engineering work and/or contracVbid preparation : 4.25 % of cntr. NA total = $244,965 <br />Reclamation management and/or administration : 5.00 % of Intr. NA total = $288,194 <br />CONTINGENCY- NA' NA total= NA <br />M-1980-183 Site :Brannon Sand And Gravel <br />none State :Colorado <br />M183-000 County :Adams <br />'contingencies accounted for at tasklevel TOTAL INDIRECT COST= $1,252,739 <br />TOTAL BOND AMOUNT (direct+ indirect) _ $6,297,032 <br />