Laserfiche WebLink
(~EPJ~/EF~ <br />OFFICE <br />PROJECT IDENTIFICAT{ON <br />Date: 21-Feb-2002 <br />User : RCO <br />CIRCES Cost Estimating Software <br />Permit or job no. <br />Abbreviation <br />Filename <br />M-1986-061 Site : Cugnini Pit <br />Agency or organization name : DMG <br />Permit or lob action :Bond review <br />NA <br />none <br />M061-000 <br />.- )~ .- pY ~ K. I 4 <br />~FN:i.~ vEix.ei.~""Wf 1 •t++c~crG.1~.L:.'tv'~..~~t„,... ..m.. ._i»a• x...-,v.~.. ..s ....~ <br />TASK LIST (DIRECT COSTSI <br />NO. TASK DESCRIPTION <br />tt <br />yFORM <br />USED <br />w>.is_. <br />FLEET <br />SIZE <br /> <br />wTASK <br />HOURS <br />:~ <br />DIRECT <br />COST <br />001 -Rough grade disturbed area dozer 1 445.24 $6$ 880 <br /> Assumes 45 ac grading still required. Assumes 2 ff avg depth, <br /> deeper cuts to establish slopes, shallow work on level pads. <br /> Includes stormwater berms on perimeter, detention ponds. <br /> <br />002 -Rip compaction on /eve/ areas ripper 1 63.02 $9, 515 <br /> <br />003 -Remove debris and waste materials from site demolish 1 20.0 $2,126 <br /> Includes installation of riprap, burial of debris onsite. <br /> <br />004 -Spread rep/aced topsoil on disturbed area dozer 1 45.8 $6, 582 <br /> Follows task 005. <br /> <br />005 -Haul topsoil to disturbed areas for spreading by dozer scraper2 1 96.24 $16,382 <br /> <br />O6a -Revegetate /eve/ areas according to approved plan revege 1 24.0 $30,320 <br /> Level (non-slope) areas estimated to be 43 acres per reclamation map. <br /> <br />06b -Revegetate sloped areas according to approved plan revege 1 16.0 $9,517 <br /> Sloped area revegetation includes broadcast seeding and planting of see lings. <br /> <br />007 -Haul rec/amation equipment to and from site mobilize 1 3.3 $1, 017 <br /> <br /> <br /> <br />sueTOTALS: 713.71 $139,339 <br />includes inflation (actor adjustment or <br />INDIRECT COSTS <br />OVERHEAD AND PROFR <br />State :Colorado <br />County : La Plata <br />TOTAL DIRECT COST <br />Liability insurance : 1.55 % of direct <br />Performance bond : 1.05 % of direct <br />Job superintendent: 356.86 hrs'...$/hr. $33.50 <br />Profit : 10.00 % of direct <br />'assume net hours = 50% o/task hours <br />total = $2,160 <br />total = $1,463 <br />total = $11,955 <br />total = $13,934 <br />TOTAL O 8 P = $29, 511 <br />CONTRACT AMOUNT (direct + O 8 P) _ $168, 850 <br />PROJECT MANAGEMENT - <br />Engineering work and/or contracUbid preparation : NA NA NA total = NA <br />Reclamation management andlor administration : 5.00 % of cntr. NA total = $8,443 <br />CONTINGENCY- NA' NA total = NA <br />`contingencies accounted loraf task/eve/ TOTAL INDIRECT COST= $37.954 <br />TOTAL BOND AMOUNT (direct + indirect) _ $177,293 <br />. r ..:' <br />. , _. _ v ...... _. ......_ .__ - -_.: ..-., _~.._.~ ~_~.. _.~_.... ~.__ -~i <br />