Laserfiche WebLink
CIRCES Cost Estimating Software <br />COST SUMMARY FORM <br />PROJECT IDENTIFICATION <br />Date: 17-Feb-2006 Permit or job no.: M-2005-075 <br />User : GRM Abbreviation : none <br />Filename : M075-000 <br />Agency or organization name :DMG <br />Permit or job action :Initial Bond Calculations - 2006 <br />TASK LIST (DIRECT COSTS) <br />NO. TASK DESCRIPTION FORM <br />USED FLEET <br />SIZE TASK <br />HOURS DIRECT <br />COST <br />Ola -Pump 21.85 acre lake down to establish slopes pumping 2 323.6 $14,655 <br />02a -cut highwall in Phase 5 to 3:1 Slope dozer 1 63.5 $9,430 <br />03a -rip flat areas and grade prior to topsoiling dpper 1 2.9 $451 <br />04a -spread topsoil over 1 acre of slope and flat area dozer i 2.7 $402 <br />05a -reveg of Discharge Pond Area revege 1 8.0 $1,312 <br />06a -Reveg of flat area in Phase 5 revege 1 8.0 $929 <br />07a -wetlands revegetation around entire lake rim revege 1 24.0 $10,163 <br />08a -initial mobilization to site mobilize 4 2.4 $679 <br />09a -secondary seeding mobilization mobilize 2 2.4 $254 <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br />SUBTOTALS: 437.76 $38,275 <br />' includes inFlation factor adjustment of: NA % TOTAL DIRECT COST "= $38,275 <br />.CT COSTS <br />OVERHEAD AND PROFIT- Llabllity lrlSUranCe: 2.02 %Of dlrecf fOSBI= $773 <br />Performance bond : 1.05 % of direct total = $402 <br />Job superintendent : 218.88 hrs'...$/hr. $37.50 total = $8,208 <br />Profit: 10.00 %ofdirect total= $3,828 <br />'assume net hours = 50% of task hours TOTAL O & P = $13, 211 <br />LEGAL-ENGINEERING-PROJECT MANAGEMENT- CONTRACT AMOUNT (direct+OBp)= $51,486 <br />Financial warranty processing (legal/related costs) : total = <br />Engineering work and/or contracUbid preparation : NA NA NA total = NA <br />Reclamation management and/or administration : 5.00 % of cntr. NA total = $2,574 <br />CONTINGENCY- NA` NA total = NA <br />Site :Glen Pit <br />State :Colorado <br />County :Garfield <br />contingencies accounted for at task level TOTAL INDIRECT COST= $75,785 <br />TOTAL BOND AMOUNT (direct + indirect) _ $54,060 <br />