Laserfiche WebLink
CIRCES Cost Estimating Software <br />COST SUMMARY FORM <br />PROJECT IDENTIFICATION <br />Date : 01-Apr-2009 Permit or job no. M-1983-067 Site : Stagecoach Pit <br />User : JLE <br />Abbreviation <br />Filename <br />none <br />M067-000 <br />Agency or organization name : DIV <br />Permit or job action : Succession of Operator <br /> <br />TASK ... .. . <br />LIST (DIRECT COSTS) <br />FORM <br />FLEET <br />TASK <br />DIRECT <br />NO. TASK DESCRIPTION USED SIZE HOURS COST <br />001 -Backfflling western highwall dozer 2 169.51 $56,855 <br />02a -Spreading Topsoil on eastern affected area dozer 1 21.4 $3,600 <br />02b -Spreading topsoil on western half of disturbed area scraper1 2 15.7 $11,339 <br />003 -Finish Grading dozer 1 22.1 $3,709 <br />004 -Revegetation of Disturbed Areas revege 1 8.0 $5,572 <br />005 -Mobilization and Demobilization mobilize 1 3.2 $5,111 <br />006 -Slurry Wall Instillation NA 1 0.1 $414,960 <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br />SUBTOTALS: 240.3 $501,146 <br />*includes inflation factor adjustment of : NA % TOTAL DIRECT COST $501,146 <br />.: ...::.......... <br />. <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT - Liability insurance : 2.02 % of direct total = $10,123 <br />Performance bond : 1.05 % of direct total = <br />Job superintendent : 120.15 hrs"...$/hr.- $41.25 total = <br />Profit : 10.00 % of direct total = <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 />Reclamation management and/or administration <br />TOTAL O&P= <br />CONTRACT AMOUNT (direct + O & P) _ <br />total $ NA total = <br />of cntr. NA total = <br />% of cntr. NA total = <br />CONTINGENCY - <br />0.00 <br />4.25 <br />5.00 <br />NA' <br />NA <br />State : Colorado <br />County :Adams <br />total = <br />", zf;z <br />$4,956 <br />$50,115 <br />$70,456 <br />$571,602 <br />$0 <br />$24,293 <br />$28,580 <br />NA <br />"contingencies accounted for at task level TOTAL INDIRECT COST = $123,329 <br />TOTAL BOND AMOUNT (direct + indirect) _ $624,475