Laserfiche WebLink
CIRCES Cost Estimating Software <br />COST SUMMARY FORM $=-p <br />PROJECT IDENTIFICATION <br />Date : 07-Jan-2005 <br />User : GRM <br />Permitorjobno.: M-1981-243 <br />Abbreviation : none <br />Filename : M243-000 <br />Agency or organization name :DMG <br />Permit or job action :Reclamation Bond Update 2005 <br />TASK LIST !DIRECT COSTSI FORM FLEET TASK DIRECT <br />NO. TASK DESCRIPTION USED SIZE HOURS COST <br />Oia -pump pit to establish pond inslopes pumping 2 117.2 $5,856 <br />02a -cut and fi113:1 inslopes dozer 1 43.7 $6,643 <br />03a -cut and fill 5:1 inslopes dozer 1 2.4 $368 <br />04a -topsoilp/acement scraper2 1 42.1 $8,812 <br />05a -grade topsoil areas prior to seeding grader 1 9.6 $1,117 <br />06a -reveg 12.6 acres of distrurbed area revege 1 24.0 $14,414 <br />08a -reveg of haul roads revege 1 8.0 $1,747 <br />09a -initial mobilization to site mobilize 8 2.5 $2,267 <br />10a -secondary seeding mobilization mobilize 1 2.5 $246 <br /> SUBTOTALS <br />'includes inFlation factor adjustment of: NA % TOTAL DIRECT COST= <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT • Liability InSUranCe : 1.55 % Of direct total = <br />Performance bond : 1.05 % of direct total = <br />Job superintendent : 126.21 hrs'...$/hr $36.25 total = <br />Profit : 10.00 % of direct total = <br />$41,470 <br />$435 <br />$4,575 <br />$4,147 <br />'assume net hours=50%ol task hours TOTALO&P= $9,81 <br />LEGAL-ENGINEERING-PROJECT MANAGEMENT- CONTRACT AMOUNT (direct+0&P)= $51,271 <br />Financial warranty processing (legal/related costs) : total = <br />Engineering work artd/or contracUbid preparation : NA NA NA total = NA <br />Reclamation management and/or administration : 5.00 % of cntr. NA total = $2,564 <br />CONTINGENCY- NA` NA total= NA <br />'contingencies accounted for at task level TOTAL INDIRECT COST= $12,364 <br />TOTAL BOND AMOUNT (direct + indirect) = x$53,83.1 <br />Site :South Fruita Pit <br />State :Colorado <br />County :Mesa <br /> <br />