Laserfiche WebLink
CIRCES Cost Estimating Software <br />COST SUMMARY FORM <br />PROJECT IDENTIFICATION <br /> TSI <br /> <br />FORM <br /> <br />FLEET <br /> <br />TASK <br />,.. <br />DIR <br /> <br />NO. <br />TASK DESCRIPTION <br />USED <br />SIZE <br />HOURS ECT <br />COST <br />001 -Rip Light-Use Road dozer 1 0.3 $62 <br />002 -Regrade Light-Use Road dozer 1 2.5 $422 <br /> <br /> <br />005 -Backfill and Regrade Sediment Pond #4 dozer 1 1.2 $207 <br />006 -Backfill and Regrade Sediment Pond #5 dozer 1 3.8 $641 <br />007 -Backfill and Regrede Ditch "F" dozer 1 0.1 $32 <br />008 -Backfill and Regrede Ditch "A" dozer 1 0.3 $52 <br /> <br />010 -Seal Mine Bench Piezometers P-1, P-2, P-3, P-4 and P-5 bon:hole 1 5.0 $1,960 <br /> <br /> <br /> <br />014 -Reseed 1.2 Acres in the Riparian Community revege 1 2.4 $2, 995 <br />015 -Reseed Riparian Area in the Event of Vegetation Failure revege 1 10.4 $16,531 <br />016 -Reseed Grassland in the Event of Vegetation Failure revege 1 5.3 $6, 924 <br /> <br />020 -Mobilize/Demobilize Equipment for Remaining Reclamation mobilize 1 4.11 $3, 295 <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br />susroTALS: 35.7 $33,121 <br />~~~~~~ mnaiwn ~ac[or aalusTmen[ or : ryf{ /o TOTAL DIRECT COST • $33,121 <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT - Liablllty InSUfance : _ 2.02 % Of direct total = __ _____ $66_9 <br />Performance bond : _ 1.05 % of direct total = ___ _ $348 <br />Job superintendent : 17.90 hrs'...$/hr.~ _$39.3.8__ total =______ $705 <br />Profit : 10.00 % of direct total = $3.312 <br />"assume net hours = 50% of task hours <br />LEGAL -ENGINEERING -PROJECT MANAGEMENT - <br />Financial warranty processing (legal/related costs) <br />Engineering work and/or contract/bid preparation <br />NA <br />4.25 <br />TOTALO&P= A.Sn?Q <br />$38,155 <br />$0 <br />.s~ s22 <br />CONTRACT AMOUNT (direct + O & P) _ <br />NA NA total = <br />_% of cntr. NA total = <br />Reclamation management and/or administration_ 6.00 % of cntr. NA total = $2,289 <br />CONTINGENCY - ---------- --------- -- NA• NA _-_-_ _ _-_-_ total = NA <br />conhhgencies accrounh3d ror at task level TOTAL INDIRECT COST = $$~~ <br />TOTAL BOND AMOUNT (direct + indirect) _ $42,068 <br />