Laserfiche WebLink
CIRCES Cost Eatimatlna Software <br />PROJECT IDENTIFICATION <br />Date : 12-Sep-2006 <br />User: ESC <br />Permit or job no. <br />Abbreviatlon <br />Filename <br />IN-2005.033 <br />none <br />M033-000 <br />Agency or organization name : DRMS <br />Permit or iob action :New 112 Permit <br />TASK LIST (DIRECT COSTSI FORM FLEET TASK DIRECT <br />NO. TASK DESCRIPTION USED SIZE HOURS COST <br />001 -Pump Water Irom Pks to FacilNate Reclamation pumping 2 227.0 $7, 758 <br />002 -13ackft/l 6 Grade Cell C fo Grade dozer 2 168.3 $89,532 <br />003 -Rlp Shale /rom D-Pit Floor to Construct Pond Liner ripper 2 11.8 $8,485 <br />004 -Place and Compact Liner in Thln lifts in D-Pit scmperl 1 59.8 $44,685 <br />005 -Bacltflll D-Pit Slopes to 3h: l v dozer 1 149.5 $39, 761 <br />008 -Clay Liner OAOC ($500.00 day ~ 9 days) NA 1 48.0 $4,500 <br />007 -Rep/eceTopsoll scmperl 1 51.7 $28,681 <br />008 -Revepetate revege 1 60.0 $20,492 <br /> suerorALS 778.3 $241,892 <br />• InUudea inllatlon factor adJuatment ot: NA % TOTAL DIRECT COST • $241,892 <br />r: > <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT- Llabiliry In8lJfanCe : 2.02 % Of dlreCt total = $4,885 <br />Perfannance bond : 1.05 % of direct total = $2,540 <br />Job superintendent : 100.00 hrs'...$/hr $39.38 total = $3,938 <br />Profit : 10.00 % of direct total = $24,189 <br />• net vnrltina Aount oonpainpjaA TOTAL O t4 P = $35, 553 <br />LEGAL-ENGINEERING-PROJECT MANAGEMENT- CONTRACT AMOUNT (direct+08 P)= $277,445 <br />Financial warranty processing (IegaUrelated costs) : 500.00 total $ NA total = $500 <br />Engineering work and/or contracUbid preparation : NA NA NA total = NA <br />Reclamation management and/or administration : 5.00 % of cntr. NA total = $13,872 <br />CONTINGENCY • NA' NA total = NA <br />• contlnpencies accounted last task level TOTAL INDIRECT COST = $49,928 <br />Site : Gardels Pit <br />State :Colorado <br />County:Ladmer <br />TOTAL BOND AMOUNT (direct + Indirect) = 5291,818 <br />