Laserfiche WebLink
CIRCES Cost Estimatinq Software <br />COST SUMMARY FORM <br />TASK L IST (DIRECT COSTS} FORM FLEET TASK DIRECT <br />NO. TASK DESCRIPTION USED SIZE HOURS COST <br />001 -Highwall Reduction dozer 1 14.7 $2,427 <br />002 -Rip and Grad pit floors dozer 1 114.1 $19,206 <br />003 Replace Topsoil dozer 1 115.1 $18,980 <br />004 install Rip Rap in Drainiage Ditches loader 1 2.1 $181 <br />005 -Place Rip Rap in Drainage Ditches excavate i 13.9 $883 <br />006 -Revegetation revege 1 35.0 $26,578 <br />007 -Mobilize/Demobilize mobilize 1 2.4 $1,192 <br />includes inflation factor adjustment of : NA % <br />SUBTOTALS: 297.58 $69,447 <br />TOTAL DIRECT COST' =1 $69,447 <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT - Liability insurance : 2.02 % of direct total = $1,403 <br />Performance bond : 1.05 % of direct total $729 <br />Job superintendent : 148.79 hrs`...$/hr- $39.38 total = $5,859 <br />Profit : 10.00 % of direct total = $6,945 <br />assume net hours = 50% of task hours TOT AL O & P = $14,936 <br />LEGAL - ENGINEERING - PROJECT MANAGEMENT - CONTRACT AMOUNT (direct + O & P) _ $84,383 <br />Financial warranty processing (legal/related costs) : 500.00 total $ NA total $500 <br />Engineering work and/or contract/bid preparation : 4.25 % of cntr. NA total $3,586 <br />Reclamation management and/or administration : 5.00 % of cntr. NA total = $4,219 <br />CONTINGENCY- NA` NA total = NA <br />"contingencies accounted for at task level TOTAL INDIRECT COST = $23,242 <br />TOTAL BOND AMOUNT (direct + indirect) _ $92,689