|
CIRCES Cost Estimating Software
<br />PROJECT IDENTIFICATION
<br />Date : 29Ju~2003
<br />User: JD1
<br />Permit or job no.: II~F1977-560 Ske :Rocky Ford East Pit
<br />Abbreviation : none State :Colorado
<br />Filename: M560-000 County :Otero
<br />Agency or organization name :DMG
<br />Permit or job action :Phased Reclama0on
<br />.......m .~
<br />
<br />.:~:.n.<.:`:::
<br />~< .... ....
<br />3...:.: L... .
<br />
<br />...:.,aa.S'x
<br />TASK : ....... n..n ...... ~nYY:'v"-~:~'.`.::eL<'sm~:.w.:.`C^::IYF>';s~F:":':<.~a::u..rin>:«:i:FG:::.a::'p,:plv,.v^:.,
<br />ann.~<:Cn,<,.: :i .J::......:.<:.::.:». s'.,,:.p.a.n..:.:n:W.q:.Y..:'..a..<Yd:,.:p
<br />:::c:»:<n.:~.:<n:..:~,.:: <. yyR...~.v \...:.... ....~.k.:... v. :... ~u:,.:: ,.k:: vya:. _.. n..
<br />. .... ,::..,>i.. .a...Q....<.... .... ... ..~_q<.:.o,.,. ...::ff.. ~.cns.^„...:..:.
<br />.:..x.,,...:.,.r.;kk:.;;i~. :. ,,....:. ti. .:::.:. .
<br />
<br />,..,a..,..,..w...,....L:a:i:..:,w:..H,.~..,.a.....n::...~~<.>.:, o...:.w.,,,v.,<,..kx,..:::u.<.:<..:.z<:k<:»:c».u.mcSaB .`a:kw...5 ^
<br />LIST (DIRECT COSTSI
<br />`:<a...:..., .n ..: n..:
<br />
<br />
<br />..,..
<br />
<br />:..^;^,.>,.:<..kk
<br />FORM
<br />: :.. <:.w: n,.
<br />
<br />o}.:.
<br />
<br />
<br />:.: y>-~<:,'<:
<br />FLEET
<br />...a ...,:[nm.<
<br />
<br />:k>Y'<n:.m
<br />
<br />
<br />.,w..ne:<)'f,'~k:'~::
<br />TASK
<br />:.m. ' ........:....:.. n.[.::.
<br />
<br />....k...:<..a<..........
<br />
<br />:.
<br />r<r ~:a:?:::$>?SiE:§:i~:ii°~~:
<br />DIRECT
<br />NO. TASK DESCRIPTION USED SIZE HOURS COST
<br />001 -Grade outslopes to 3: i dozer 1 59.0 $8,049
<br />002 -Replace topsoil dozer 1 102.0 $13,914
<br />003 -SmooOr grade topsoil-slurry pond cap dozer 1 21.0 $2, 884
<br />004 -Move overburden to lake banks dozer 1 11.0 $1,450
<br />005 -Smooth grade topsoil-stage 116 IV dozer 1 11.0 $1,490
<br />006 , Remove concrete batchp/ant etc. demolish 1 40.0 $2,000
<br />007 -Smooth grade topsoil-stage IV dozer 1 63.0 $8,532
<br />008 -Rip 21.5 acres ripper 1 32.0 $4, 781
<br />009 Reseed 45.33 acres revege 1 60.0 $34,564
<br />010 -Mob/demob equipment mobilize 2 2.0 $618
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />suerorALS 401.0 $78,282
<br />muuaes mnason racmr aalusvnent m : ryq % TOTAL DIRECT COST
<br />INDIRECT COSTS
<br />OVERHEAD AND PROFR- Liability InSUrdnCe : 1.55 % Of d/reCf total = $1,213
<br />Performance bond : 1.05 °/, of direct total = $822
<br />Job superintendent : 200.50 hrs`...$/hr. $35.00 total = $7,018
<br />Profit : 10.00 % ofdirect total = $7,828
<br />• assume net iroun = 50,°b ortask frouB TOTAL O & P = $16, 881
<br />LEGAL • ENGINEERING -PROJECT MANAGEMENT - CONTRACT AMOUNT (direct * O & PJ = $95,163
<br />Financial warranty processing (IegaUrelated costs) : total =
<br />Engineering work and/or contracUbid preparation : 4.25 °/, of cntr. NA total = $4,044
<br />Reclamation management and/or administration : 5.00 % of cntr. NA total = $4,758
<br />CONTINGENCY- NA' NA total = NA
<br />'contingencies accounted !Drat WSk !eve/ TOTAL INDIRECT COST= S25.68d
<br />TOTAL BOND AMOUNT (direct + Indirect) = E103,966
<br />
|