Laserfiche WebLink
CIRCES Cost Estimatinst Software <br />PROJECT IDENTIFICATION <br />Date : 17-Nov-2005 <br />Permit or job no. <br />Abbreviation <br />Filename <br />M-2000-016 <br />Site : Riverbend Pit <br />State :Colorado <br />County :Weld <br />User : ESC <br />Agency or organization name : DMG <br />Permit or iob action :AM-0 <br />none <br />M016-000 <br />TASK LIST (DIRECT COSTS( <br />NO. TASK DESCRIPTION FORM <br />USED FLEET <br />SIZE TASK <br />HOURS DIRECT <br />COST <br />001 -Backfill & Grade Plant SKe Area dozer 2 509.3 $256,679 <br />002 -Replace Topsoil on Plant Area scraped 2 71. $40, 769 <br />003 -RevegetateWeUandAreas revege 1 40.0 $11,047 <br />03b -RevegetateUplandAreas revege 1 80.0 $31,734 <br />004 -Previously Disturbed Areas (taken from original est. minus 17.8% ind.) NA 1 1.0 $612,232 <br />005 -Seal & Plug Monitodng Wells borehole 1 80.0 $37,552 <br />006 -Mobillration/Demobilization for Tasks l-5 mobilize 1 10.6 $10,868 <br /> <br />007 -Structural Demolition demolish 1 250.0 $259,931. <br />008 -Pump Water From Pk to Facilitate Reclamation pumping 1 961.4 $89,037 <br />009 -Dewater the Pit During Construction of the Liner pumping 1 480.5 $44,503 <br />010 -Rip Shale from Plt Floor for Liner Construction ripper 2 91.6 $48,341 <br />011 -Place 8 Compact Liner in Thin Lifts scraped 2 388.8 $433,908 <br />012 -Possible Repairs/Ove Excavated Areas NA 1 1.0 $10,000 <br />013 -QA/OC @ $500.00/day' 60 days NA 1 1.0 $30,000 <br />014 -Backfill & Grade Lined Slopes to 3h:1 v w/Backfill dozer 2 451.2 $227,418 <br />015 -Backfll & Grade Remaining Areas of Site dozer 2 509.3 $256,679 <br />15a -Replace Topsoil on Remaining Areas (38 acres) scraped 2 59.7 $34,628 <br />018 -Revegetate Remaining Areas revege 1 40.0 $25,548 <br />017 -Mob/Demob for Liner and Remaining Areas mobilize 1 10.6 $21, 885 <br /> <br /> <br /> <br /> <br /> <br />suarorALS: 4,038. $2,482,755 <br />' inUudes inflation (actor edjusiment of : NA % <br />INDIRECT COSTS <br />TOTAL DIRECT C0.5T <br />OVERHEAD AND PROFIT • Liability IDSUranCe : 2.02 % Of direct total = $50,152 <br />Performance bond : 1.05 % of direct' -~_ total = $28,069..__ <br />Y <br />- _- Job superintendent : 2019.05 hrs'.,.$/hr. $3250 total = $75,714 <br />Profit : 10.00 % o/direct total = $248,278 <br />'assume Her Hours = 50% orrask Hours TOTAL O & P = $400,210 <br />LEGAL -ENGINEERING -PROJECT MANAGEMENT - CONTRACT AMOUNT (direct ~ O & P) _ $2, 882,965 <br />Financial warranty processing (legal/related costs) : total = <br />Engineering work and/or contracUbid preparation : 4.25 °~ of cntr. NA total = $122,528 <br />Reclamation management andlor administration : 5.00 % of cntr. NA total = $144,148 <br />CONTINGENCY- NA' NA total= NA <br />~mMlnperldea eaaurde0.lor of leek bvel TOTALINDIRECT COST= $866,88$ <br /> TOTAL BOND AMOUNT (dlrect+ tndirect) _ ~ <br />$3,149,840 <br /> <br />