Laserfiche WebLink
CIRCES Cost Estimating Software <br />COST SUMMARY FORM <br />,..: ;;:; <br />PROJECT IDENTIFICATION <br />Date : 27-Mar-2008 Permit or job no.: M-1980-085 Site : Vagneur Site <br />User : SSS Abbreviation : none State :Colorado <br />Filename : M085-000 County :Pitkin <br />Agency or organization name :DRMS <br />Permit or job action : SR-01 <br />TASK LIST (DIRECT COSTS) <br />NO. TASK DESCRIPTION FORM <br />USED FLEET <br />SIZE TASK <br />HOURS DIRECT <br />COST <br />01a -Demolition and disposal of on-site structures and facilities demolish 2 120.0 $136,422 <br />02a -Cut and fill reduction of current pit highwall below expansion area dozer 1 73.3 $19,889 <br />03c -Backfill 1800 feet of pit highwall from 1:1 to 3:1 grade scraper2 2 460.1 $205, 763 <br />04a -Shaping of sraper backfilled slopes to final grade dozer 1 21.8 $5, 879 <br />05a -Replace topsoil on affected areas scraper2 2 87.4 $39,124 <br />06a -create furrows on amendment area pit slope using dozer rippers ripper 1 6.1 $1, 692 <br />07a -Initial revegetation of temporary vegetation cover crop revege 1 24.0 $37, 232 <br />08a -Final revegetation of affected areas revege 2 32.0 $137,892 <br />09a -Interseed Mountain Big Sagebrush after grass becomes established revege 2 8.0 $64, 844 <br />10a -transport reclamation equipment to/from site mobilize 10 5.2 $6,313 <br />03d -Cut and fill reduction of 700' long fill area highwall dozer 1 55.1 $14, 882 <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br />susTOTALS: 893.4 $669,932 <br />* includes inflation factor adjustment of : NA % TOTAL DIRECT COST " =I $669,932 <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT - Liability InSUranCe : 2 O2 % of direct total = R1.4 Fi.~.4 <br />Performance bond : 1.05 % of direct total = <br />Job superintendent : 200.00 hrs*...$/hr: $41.25 total = <br />Profit : 10.00 % of direct total = <br />X/ 1/_S[1 <br />.xn ihu <br />~oo,yys <br />* net working hours comprising job TOTAL O & P = $95, 810 <br />LEGAL -ENGINEERING -PROJECT MANAGEMENT - CONTRACT AMOUNT (direct + O & P) _ $765, 742 <br />Financial warranty processing (legal/related costs) : 500.00 total $ NA total = $ <br />500 <br />Engineering work and/or contracUbid preparation : NA NA NA total = _ <br />NA <br />Reclamation management and/or administration : 5.00 % of cntr. NA total = $38, 287 <br />CONTINGENCY - NA* NA total = NA <br />"contingencies accounted for at task level TOTAL INDIRECT COST = $134,597 <br />TOTAL BOND AMOUNT (direct + indirect) _ $804,529 <br />