Laserfiche WebLink
CIRCES Cost Estimating Software <br />COST SUMMARY FORM <br />PROJECT IDENTIFICATION <br />Date : 28-Apr-2008 Permit or job no.: M-1997-026 Site :Carol Ann Pit <br />User : THM Abbreviation : none State :Colorado <br />Filename : M026-000 County :Eagle <br />Agency or organization name : DRMS <br />Permit or job action :Final Reclamation Cost Update <br />TASK LIST (DIRECT COSTS) FORM FLEET TASK DIRECT <br />NO. TASK DESCRIPTION USED SIZE HOURS COST <br />01 a -Cut east highwall to 2H:1 V slope dozer 1 32.16 $4, 503 <br />02a -Cut south highwall to 2H:1 V dozer 1 85.76 $11, 894 <br />03a -Removal of structures from site demolish 1 16.00 $1,847 <br />04a -Replace topsoilover 12.4 acres scraper2 1 21.79 $4, 873 <br />05a -Rip and final grade 29 acres for re-seeding grader 1 22.08 $2, 599 <br />06a -Revegetate 2.75 acres of 2H:1 V Slope revege 1 16.00 $4, 325 <br />07a -Revegetate 26.25 acres of pit floor revege 1 24.00 $29,204 <br />08a -Initial mobilization to and from site mobilize 4 2.69 $1,571 <br />09a -Secondary seeding mobilization mobilize 2 2.69 $301 <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br />SUBTOTALS : 223.17 $61,117 <br />'includes inflation factor adjustment of : NA % TOTAL DIRECT COST " = $61,117 <br />INDIRECT COSTS <br />ovERHEAO AND PROFIT - Liability insurance : 2.02 % of direct total = $1,235 <br />Performance bond : 1.05 % of direct total = $642 <br />Job superintendent : 111.59 hrs*...$/hr: $41.25 total = $4,603 <br />Profit : 10.00 % of direct total = $6,112 <br />'assume net hours = 50% of task hours TOTAL O & P = $12, 591 <br />LEGAL -ENGINEERING -PROJECT MANAGEMENT - CONTRACT AMOUNT (direct + O & P) _ $73, 708 <br />Financial warranty processing (legal/related costs) : 500.00 total $ NA total = $500 <br />Engineering work and/or contract/bid preparation : NA NA NA total = NA <br />Reclamation management and/or administration : 5.00 % ofcntr. NA total = $3,685 <br />CONTINGENCY - NA" NA total = NA <br />'contingencies accounted for at task level TOTAL INDIRECT COST = $16, 776 <br />TOTAL BOND AMOUNT (direct + indirect) _ $77,893 <br />