Laserfiche WebLink
CIRCES Cost Estimating Software <br />COST SUMMARY FORM <br />PROJECT IDENTIFICATION <br />Date : 09-Jun-2009 Permit or job no. M-2004-084 Site :Benson Brothers Pig Mesa Pit <br />User : THM <br />Abbreviation <br />Filename <br />none <br />M084-000 <br />State : Colorado <br />County :Delta <br />Agency or organization name: DRMS <br />Permit or job action : TR-01 - Final Reclamation Cost Estimate <br />TASK LIST (DIRECT COSTS) <br />NO. TASK DESCRIPTION FORM <br />USED FLEET <br />SIZE TASK <br />HOURS DIRECT <br />COST <br />01a -Highwa/l reduction from 25 feet verticle to 314: IV slope dozer 1 35.1 $6,967 <br />02a -Dispose of approximately 1000 Cubic yards of unprocessed concrete and demolish 1 5.0 $608 <br />03a -Backfill wash ponds dozer 1 0.9 $191 <br />04a -Rip 20 acres ripper 1 27.0 $5,795 <br />05a -Replace 8" overburden on 20 acres scraper1 2 23.3 $16,713 <br />06a -Replace 8" of topsoil over 20 acres scraper1 2 23.3 $16,713 <br />07a -GRade 20 acres grader 1 15.3 $1,796 <br />08a -Revegetation of 20 acres revege 1 24.0 $16,814 <br />09a -Mobilization to and from site mobilize 4 2.44 $4,504 <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br />SUBTOTALS : 156.6 $70,101 <br />includes inflation factor adjustment of : NA % TOTAL DIRECT COST $70,101 <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT- Liability insurance : 2.02 % of direct total = $1,416 <br />Performance bond : 1.05 % of direct total = <br />Job superintendent : NA* NA NA total = <br />Profit : 10.00 % of direct total = <br />* not required (or eqp. operator serves as super.) <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 />NA NA _ total = <br />% of cntr. NA total = <br />CONTINGENCY - <br />500.00 <br />NA <br />5.00 <br />NA* <br />NA <br />total = <br />$73(i <br />NA <br />$7,010 <br />$9,162 <br />$79,263 <br />_$500 <br />NA <br />$3,963 <br />NA <br />* contingencies accounted for at task level TOTAL INDIRECT COST = $13,625 <br />TOTAL BOND AMOUNT (direct indirect) _ $83,726