Laserfiche WebLink
S~ _o a- <br />~ <br />"T" <br />' <br /> CIRCES Cost Estimatinst Softwar~ ~ ~~ - ~/ <br />' <br />~ <br /> COST SUMMARY FORM <br />PROJECT IDENTIFICATION / ~~ ~ <br />~ ~~ <br />Date . 29~1u1-2003 Permit or job no.: M-1977-560 ite :Rocky Ford East Pit <br />User : JDl Abbreviation : none State :Colorado <br /> Filename : M560-000 County :Otero <br />Agency or organization name :DMG <br />Permit or job action :Phased Reclamation <br />ASK LIST (DIRECT COSTS) FORM FLEET TASK DIRECT <br />NO. TASK DESCRIPTION USED SIZE HOURS COST <br />001 -Grade outslopes to 3:1 dozer 1 59.0 $8,049 <br />002 -Replace topsoil dozer 1 102.0 $13,914 <br />003 -Smooth 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 11 & IV dozer 1 11.0 $1,490 <br />006 -Remove concrete batchplant 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 />includes inflation factor adjustment of : NA % <br />sueroTALS: 401.00 $78,282 <br />TOTAL DIRECT COST • _ $78,282 <br />OVERHEAD AND PROFIT- Liability InSUranCe ; 1.55 % Of dlreCt 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 %ofdireci total= .57,828 <br />•aswme net hours=50%o/task ~OUrs TOTAL08P= $16,881 <br />LEGAL -ENGINEERING -PROJECT MANAGEMENT - CONTRACT AMOUNT (direcl+ O & P) _ $95,163 <br />Financial warranty processing (legal/related costs) : total = <br />Engineering work and/or contract/bid 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 ror at task level TO TAL INDIRECT COST= $2$,684 <br />TOTAL BOND AMOUNT (direct + indirect) _ $103,966 <br />T~rnC, t3oe3U ~ X33 t3 <br />