Laserfiche WebLink
CIRCES Cost Estimation Software <br />PROJECT IDENTIFICATION <br />Date : 31Jan-2003 Permit orjob no.: M-2002-045 Site :D Road Gravel Pit <br />User. GRM Abbreviation : none State :Colorado <br />Filename : M045.000 County :Mesa <br />Agency or organization name : DMG <br />Permit or job action :Final Reclamtion Costs Estimate <br />'ASK LIST (DIRECT COSTSI FORM FLEET TASK DIRECT <br />N0. TASK DESCRIPTION USED SIZE HOURS COST <br />Oia -place overburden from F"to A° scrdper2 2 134.9 $57,621 <br />02a -grade 13.8 acres ofoverburden in Area A" grader 1 11.7 $792 <br />03a -replace topsoil on 13.8 acres of Area A" scraper2 2 8.5 $3,641 <br />04a -final grading of 13.8 acres of Area ".4" grader 1 10.7 $715 <br />05a -revegetation of 13.8 acres of Area "4" revege 1 27.6 $22,543 <br />06a revegetation of .25 acre stockpile imprint in "F" revege 1. 2.0 $381 <br />01b -replace overburden in Area "B" to establish 3H:1V slope scraper2 2 15.2 $6,515 <br />026 establish 3H:1 V slope in Area 9" dozer 1 11.71 . $1,721 <br />03b -placement of topsoil over Area B" scrape2 2 1.6 $781 <br />04b spread topsoil over 3H: iV slope dozer 1 0.9 $133 <br />OSb -revegetation of 1.6 acres of Area "B" revege 1 3.2 $2, 614 <br />Ofc -replace overburden in Area "C"to establish 3N.•1V slope scrape2 2 474 $20,258 <br />02c -establish 3H:1V slope dozer 1 32.6 $4, 794 <br />03c -replace topsoil in Area "C" scrape2 2 2.1 $915 <br />04c -spread topsoil over established slopes and Area "C" dozer i 1.9 $264 <br />05c -revegetationof3.8acresofArea"C" revege 1 76 $6,208 <br />06c -revegetation of stockpile imprint in Area "D" revege 1 2.0 $381 <br />07a -initial mobilization forreclamafion efforts mobilize 4 2.3 $1,693 <br />07b -secondary seeding mobilizadon mobilize 1 2.3 $215 <br /> suerorgLS: 326.91 $132,185 <br />•InUudes infiadon raUOr adjustment or: NA % TOTAL DIRECT COST •. $132,185 <br />iCT COSTS <br />OVERHEAD AND PROFIT- L18bllity lnSUfanCe: 1.$5 %Ofd%IeCt total= $2,049 <br /> Performance bond : 1.05 % of direct total = $1,388 <br /> Job superintendent : 163.45 hrs'...$/hr. $35.00 total = $5,721 <br /> Profit : 10.00 % of direct total = $13,218 <br />'assume net hours =5095 0/task"hours TOTAL 0 & P = $22, 376 <br />CONTRACT AMOUNT (direct+06P)= $154,561 <br />PROJECT MANAGEMENT- <br />Engineering work and/or contracVbid preparation : NA NA NA total = NA <br />Reclamation management and/or administration : 5.00 % of cntr. NA total = $7,728 <br />CONTINGENCY- NA' NA total= NA <br />'contingencies accrountetl /or of tasklevel TOTALINDIRECT COST= $30,104 <br />TOTAL BOND AMOUNT (direct + indirect) = 4162,289 <br />mat <br />