Laserfiche WebLink
CIRCES Cost Estimating Software <br />COST SUMMARY FORM <br />PROJECT IDENTIFICATION <br />Date : 10-Jun-2002 Permit or job no.: M-1974-004 Site :Spec-Aggr Quarry <br />User : JDI Abbreviation : none State :Colorado <br /> Filename : M004-000 County :Jefferson <br />Agency or organization name : DMG <br />Permit or job action :final reclamation <br />TASK LIST (DIRECT COSTS) <br />NO. TASK DESCRIPTION FORM <br />USED FLEET <br />SIZE TASK <br />HOURS DIRECT <br />COST <br />001 -backfill 174 acres dozer 2 1,326.0 $377,232 <br />002 -Rip compacted areas - 113 acres ripper 1 160.0 $25,990 <br />003 -Growth medium replacement & grading scrapers 1 300.0 $110,490 <br />004 -Seed quarry area, etc - 174 acres ~ revege 1 348.0 $174,913 <br />005 -Hydroseed bench areas - 30 acres revege 1 150.0 $41,913 <br />006 -Mob/demob equipment mobilize 3 7.0 $4,1 i8 <br />007 -Building demolition demolish 1 2,000.0 $60,000 <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br />SUBTOTALS: 4,291,0 $794,656 <br />includes inflation factor adjustment of : NA <br />INDIRECT COSTS <br />TOTAL DIRECT COST'= $794,656 <br />OVERHEAD AND PROFIT- Llablllty IDSUran Ce : 1.55 % Oi d/reCt total = $12,317 <br />Performance bond : 1.05 % of direct total = $8,344 <br />Job superintendent : 2145.50 hrs'...$/hr: $33.50 total = $71,874 <br />Profit : 10.00 % of direct total = $79,466 <br />'assume net hours = 50% of task hours TOTAL O & P = $172, 001 <br /> CONTRACT AMOUNT (direct + O & P) _ $966, 657 <br />PROJECT MANAGEMENT - <br />Engineeringwork and/or contracUbid preparation : 4.25 % of Intr. NA total = $41,083 <br />Reclamation management and/or administration : 5.00 % of cn[r. NA total = $48,333 <br />CONTINGENCY- NA' NA total= NA <br />'contingencies accounted lorat task level TOTAL INDIRECT COST= $261,417 <br /> TOTAL BOND AMOUNT (direct + indirect) _ $1,056,073 <br /> (~p-t.t..n~A YO <br /> ~ t, CSS6;OW <br />