Laserfiche WebLink
CIRCES Cost Estimating Software <br />COST SUMMARY FORM <br />PROJECT IDENTIFICATION <br />Date : 29-Jan-2002 <br />User: JDi <br />Permit or job no. <br />Abbreviation <br />Filename <br />Agency or organization name : DMG <br />Permit or job action :Phased Reclamation <br />TASK LIST~(DIRECT COSTSI <br />NO. TASK DESCRIPTION FORM <br />USED FLEET <br />SIZE TASK <br />HOURS DIRECT <br />COST <br />001 -Replace growth medium in old phase 1 area loader 1 82.7 $4,949 <br />002 -Replace growth medium in new phase 1 area NA 1 101.7 $6,087 <br />003 -Replace growth medium in creosote area loader 7 36.5 $2,187 <br />004 -Replace growth medium in wash pond area loader 7 66.0 $3,951 <br />005 -Baclfill wasfi ponds /oadei -1 - - 60-1 $3,3`99 <br />006 -Smooth grade growth medium grader 1 13.3 $864 <br />007 -Reseed disturbed areas revege 1 60.0 $43,967 <br />008 -Mob/demob equipment mobilize 2 6.4 $1,624 <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br />SUBTOTALS: 427.1 $67,228 <br />includes inflation factor adjustman[ of : NA <br />INDIRECT COST <br />OVERHEAD AND PROFIT - Llablhty InSUranCe <br />Performance bond <br />Job superintendent <br />Profit <br />assume net hours = 50°ti of task hours <br />PROJECT MANAGEMENT- <br />Engineeringwork and/or contracUbid preparation <br />Reclamation management and/or administration <br />CONTINGENCY - <br />' contingencies accounted for at task level <br />9i <br />M-1977-170 <br />none <br />M 170-000 <br />Site : Butala Gravel Pit <br />State :Colorado <br />County :Chaffee <br />1.55 <br />1.05 <br />213.55 <br />10.00 <br />TOTAL DIRECT COST' ~ $67,228 <br />%o/direct total= $1,042 <br />% of direct total = $706 <br />_ <br />hrs'...$/hr $33.50 total = $7,154 <br />_ <br />%o/direct total= $6,723 <br />TOTALO&P= $15,625 <br />CONTRACT AMOUNT (direct+08P)= $82,853 <br />4.25 % of cntr. NA total = $3, 521 <br />5.00 % of Intr. NA total = $4, 743 <br />NA' NA total = NA <br />TOTAL INDIRECT COST= $23,269 <br />TOTAL BOND AMOUNT (direct + indirect) _ $90,517 <br />>~ 4 t1z $O t7 <br />