Laserfiche WebLink
CIRCES Cost Estimating Software <br />COST SUMMARY FORM <br />Date : 27-Sep-2005 <br />User : GRM <br />Permit orjob no.: M-1981-014 Site :Rozman Pit <br />Abbreviation : none <br />Filename : M014-000 <br />Agency or organization name :DMG <br />Permit orjob action :2005 <br />TASK LIST (DIRECT COSTSI <br />NO. TASK DESCRIPTION FORM <br />USED FLEET <br />SIZE TASK <br />HOURS DIRECT <br />COST <br />Ola -reduce highwalls to 3:1 dozer 1 88.9 $13,202 <br />02a -rough grade pit floor dozer 1 95.9 $14,239 <br />03a -spread topsoil over slopes dozer 1 5.5 $813 <br />04a -haul topsoil for pit floor scraper2 2 51.1 $17,257 <br />05a -spread topsoil on pit floor dozer 1 61.5 $9,025 <br />O6a -rip compacted pit floor and raod areas ripper 1 51.3 $7,887 <br />07a -reveg of 40 acres revege 1 80.0 $27,198 <br />OBa -initial mobilization to site mobilize 6 4.6 $3,188 <br />09a -secondary seeding mobilization mobilize 2 4.6 $481 <br />'includes inflation factor adjustment of <br />OVERHEAD AND PROFIT <br />NA <br />Liability insurance <br />Performance bond <br />Job superintendent: <br />Profit <br />sueTOTALS: 443.6 $93,290 <br />TOTAL DIRECT COST= $93,290 <br />2.02 %ofdirect total= $1,884 <br />1.05 %ofdirect total = $980 <br />221.84 hrs'...$/hr $37.50 total = $8,319 <br />10.00 %ofdirect total = $9.329 <br />'assume net hours = 50% o/task hours TOTAL 0 & P = $20,512 <br />LEGAL-ENGINEERING•PROJECTMANAGEMENT• CONTRACT AMOUNT (direct+O&P)= $113,802 <br />Financial warranty processing (legal/related costs) : total = <br />Engineering work and/or contract/bid preparation : NA NA NA total = NA <br />Reclamation management and/or administration : 5.00 % of cntr. NA total = $5,690 <br />CONTINGENCY • NA" NA total = NA <br />'contingencies accounfetl (or at tasklevel TOTAL INDIRECT COST= $26,202 <br />State :Colorado <br />County :Gunnison <br />TOTAL BOND AMOUNT (direct + indirect) _ $119,492 <br />