Laserfiche WebLink
CIRCES Cost Estimating Software <br />COST SUMMARY FORM <br />PROJECT IDENTIFICATION <br />Date : 11-Feb-2005 !/ Permit or job no.: M-2004-025 / Site :North Fork Pit r/ <br />User: SSS Abbreviation: none State :Colorado <br />F~o ~ Filename : M025-000 County :Delta <br />-r , <br />Agency or organization name~JMG <br />To t Fr 12 <br />`~ <br />Permit or iob action : SO- Ol Bond Calculation <br />ASK LIST IDIREGT GOST51 FORM FLEET TASK DIRECT <br />NO. TASK DESCRIPTION USED SIZE HOURS COST <br />01a -DewaterPhase 1 pumping 2 42.3 $1,306 <br />02a -BacMill internal Phase 1 pit slope from 2H:1 v to 3H:1 V dozer 1 58.6 $7,099 <br />03a -Create wetland bench dozer 1 4.81 $585 <br />04a -Remove and dispose of bridge features demolish 1 12.0 $608 <br />05a -Rip 3.9 acres above water level ripper 1 6.2 $787 <br />O6a -Replace topsoil on all but Phase 1 lake area dozer 1 16.6 $2,004 <br />07a -Revegetate dryland areas revege 2 24.0 $3,557 <br />08a -Revegetate wetland areas revege 2 8.0 $910 <br />09a -Transport reclamation equiprnent toffrom sife mobilize 5 2.5 $1,508 <br />includes inFlation factor adjustment of <br />NA <br /> <br />suaTOrALS: 175.2 $1 <br />TOTAL DIRECT COST'- S1 <br />OVERHEAD AND PROFIT- Liability inSUranCe : 1.55 % Of difect total = $285 <br />Performance bond : 1.05 % of direct total = $193 <br />Job superintendent : NA• NA NA total = NA <br />Proft: 10.00 %ofdirect total= $1,836 <br />'not required (or eqp. operetor serves as super.) TOTAL O & P = $2, 314 <br />LEGAL-ENGINEERING-PROJECT .MANAGEMENT- CONTRACT AMOUNT (direct+O&P)= $20,678 <br />Financial warranty processing (legal/related costs) : 500.00 total $ NA total = $500 <br />Engineering work and/or contract/bid preparation : NA NA NA total = NA <br />Reclamation management and/or administration : 5.00 % of Intr. NA total = $1,034 <br />CONTINGENCY • NA` NA total = NA <br />'contingencies accounted for at tasklevel TOTAL INDIRECT COST= $3,848 <br />TOTAL BOND AMOUNT (direct + indirect) = 522,212 <br />