Laserfiche WebLink
CIRCES Cost Estimating Software <br />Uate : >4,/u1-2004 Permit or job no.: M-2004031 Site :Hazeltine <br />User : BMK Abbreviation : none State : Co/orado <br />Filename : M031-000 County :Adams <br />Agency or organization name :DMG <br />Permit or job action :NEW 112 APPLICATION <br />TASK LIST {UIREGT (:OST51 FORM FLEET TASK DIRECT <br />tJO. TASK DESCRIPTION USED SIZE HOURS COST <br />001 -CUT SLOPES TO 3:1 NA 2 604.0 $187,539 <br />_002 -SPRAD 12 INCHES OP TOP SOIL NA 2 117.0 $33,960 <br />_003 -HAUL ROAD A DITCH CROSSING REMOVAL NA 1 12.0 $4,308 <br />_004 SEED AND MULCH ARE ABOVE WATER LINE NA 1 34.0 $15,748 <br />_005 -PLANT 50 COTTON WOOD7REES NA 1 2d.0 $12,500 <br />006 OB/DEMOB EQUIPMENT NA 1 3,500.0 $3,500 <br />• indudes inflatlon factor adjustment ot: NA <br />INDIRECT COSTS <br />SUBTOTALS . 41 zs1.a <br />TOTAL DIRECT COST <br />OVERHEAD AND PROFIT • Liability InSUfanCe : 1.55 % Of direct total = $3,992 <br />Performance bond : 1.05 % of direct total = $2,704 <br />Job superintendent : 2145.50 hrs'...$/hr $35.00 total = $75,092 <br />Profit : 10.00 % of direct total = $25, 756 <br />' assume net hours = 50% of task hours TOTAL O & P = $107,544 <br />LEGAL•ENGINEERING-PROJECT MANAGEMENT- CONTRACT AMOUNT (direct+O&P)= $365,099 <br />Financial warranty processing (legal/related costs) : total = <br />Engineering work andlor contracUbid preparation : 4.25 % of Intr. NA total = $15,517 <br />Reclamation management and/or adminisVation : - 5.00 °~ of cntr. NA total = $18,255 <br />CONTINGENCY • NA' NA total = NA <br />' condnpendes accounted for at task level TOTAL INDIRECT COST = $141,316 <br />TOTAL BOND AMOUNT (direct+ indirect) _ $398,871 <br />