Laserfiche WebLink
CIRCES Cost Estimating Software <br />COST SUMMARY FORM <br />PROJECT IDENTIFICATION <br />Date : 01-Feb-2010 Permit or job no. M-2001-085 Site :120Th Estates Pit <br />User : DB2 Abbreviation : none State : Colorado <br />Filename : M085-000 County :Adams <br />Agency or organization name: DRMS Permit or job action :AM-04 Bond update <br />TASK L IST (DIRECT COSTS) FORM FLEET TASK DIRECT <br />NO. TASK DESCRIPTION USED SIZE HOURS COST <br />PUM -Pump standing water from pit pumping 1 313.0 _ $52,345 <br />TRP -Flatbed truck w crane for pumps and lines misctruk 1 40.0 $3,571 <br />DOZ -Dozing to reshape pit before placing clay liner dozer 1 59.0 _ $7,777 <br />KEY -Excavate key for clay liner excavate 1 7.0 _$972 <br />COM -Compaction before placing clay liner compact 1 68.0 _ $5,896 <br />LIN -Place clay liner scraperl 6 64.0 $100,936 <br />C01 -Compaction after placing clay liner compact 1 27.0 $2,359 <br />SCR -Fill to cover clay liner scraperl 11 66.0 $204, 558 <br />C02 -Compaction after placing backfill over clay liner compact 1 68.0 $5,896 <br />_ <br />TOP -Spread Topsoil scraperl 4 11.0 $10,141 <br />VEG -Revegetation revege 1 40.0 $9,369 <br />FUE -Fuel truck misctruk 1 46.0 $3,276 <br />LUB -tube Truck misctruk 1 20.0 _$1,582 <br />UTI -Utility truck for foreman misctruk 1 500.0 $25,295 <br />_ <br />_ <br />MOB -Mobe / Demobe mobilize 13 5.0 $ <br />9,2 <br />24 <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br />SUBTOTALS : 1,334.0 $443,197 <br />* includes inflation factor adjustment of : NA <br />INDIRECT COSTS <br />% TOTAL DIRECT COST $443,197 <br />OVERHEAD AND PROFIT - Liability insurance <br />Performance bond <br />Job superintendent : <br />Profit : <br />2.02 % of direct total = <br />1.05 % of direct total = <br />667.00 hrs*...$/hr: $52.10 total = <br />10.00 % of direct total = <br />$8,953 <br />.Rd R..Rd <br />:A.i4_ /:l7 <br />'D't'F, JLU <br />* assume net hours = 50% of task hours TOTAL O & P = $92, 677 <br />LEGAL - ENGINEERING - PROJECT MANAGEMENT - CONTRACT AMOUNT (direct + O & P) _ $535,874 <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 = $22,775 <br />Reclamation management and/or administration : 5.00 % of cntr. NA total = $26,794 <br />CONTINGENCY- NA* NA total = NA <br />* contingencies accounted for at task level <br />TOTAL INDIRECT COST = $142,745 <br />TOTAL BOND AMOUNT (direct + indirect) _ $585,942