Laserfiche WebLink
CIRCES Cost Estimating Software <br />COST SUMMARY FORM <br />PROJECT IDENTIFICATION <br />Date : 24-Jun-2010 Permit or job no. M2001-017 Site : Lohmann <br />User : ECS <br />Abbreviation <br />Filename <br />none <br />MO 17-000 <br />Agency or organization name : Colorado Drms <br />Permit or job action : SR01 - remove slurry wall from total bond <br />TASK LIST (DIRECT COSTS) <br />NO. TASK DESCRIPTION FORM <br />USED FLEET <br />SIZE TASK <br />HOURS DIRECT <br />COST <br />001 -Backfill 3:1 pond slope (prev. est) NA 1 154.0 $212,313 <br />002 -Backfill Area A" (prev. est.) NA 1 154.0 $280,531 <br />003 -Spread Topsoil (prev. est.) NA 1 154.0 $10,363 <br />004 -Final Grading/Contouring (prev. est.) NA 1 40.0 $3,020 <br />005 -Reveg. (prev. est - provided reciept for French) NA 1 40.0 $9,479 <br />006 -Mob/Demob NA 15 60.0 $9,000 <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br />SUBTOTALS: 602.0 $524,706 <br />* includes inflation factor adjustment of : NA % TOTAL DIRECT COST * = $524,706 <br />..: .................................................::......: _........................... .............. .... .:.:... . <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT - Liability insurance : 2.02 % of direct total = $10,599 <br />Performance bond : 1.05 % of direct total = <br />Job superintendent : 301.00 hrs*...$1hr.- $52.10 total = <br />Profit : 10.00 % of direct total = <br />x5.5os <br />,W 15,bsz <br />$52,471 <br />* assume net hours = 50% of task hours TOTAL O & P = $84,261 <br />LEGAL - ENGINEERING - PROJECT MANAGEMENT - CONTRACT AMOUNT (direct + O & P) = $608,967 <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 = $25,881 <br />Reclamation management and/or administration : 5.00 % of cntr. NA total = $30,448 <br />CONTINGENCY - NA* NA total = NA <br />* contingencies accounted for at task level TOTAL INDIRECT COST = $141,091 <br />State : Colorado <br />County: Weld <br />TOTAL BOND AMOUNT (direct + indirect) _ $665,797