Laserfiche WebLink
CIRCES Cost Estimating Software <br />COST SUMMARY FORM <br />PROJECT IDENTIFICATION <br />Date : 13-Aug-2010 Permit or job no. M-2010-016 Site :East Bradbury Pit <br />User : DMC Abbreviation : none State :Colorado <br />Filename : M016-000 County :Mesa <br />Agency or organization name: DRMS <br />Permit or job action :112c SDG <br />TASK LIST (DIRECT COSTS) <br />NO. TASK DESCRIPTION FORM <br />USED FLEET <br />SIZE TASK <br />HOURS DIRECT <br />COST <br />01a -Highwall reduction dozer 1 31.8 $5,126 <br />02a -Topsoil l Fines application dozer 1 450.4 $77,509 <br />03a -Revegetation of disturbed area revege 1 80.00 $201,794 <br />04a -Mobilize reclamation crew/equipment mobilize 1 3.3 $891 <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br />SUBTOTALS: 565.61 $285,320 <br />* includes inflation factor adjustment of : NA % TOTAL DIRECT COST * = $285,320 <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT - Liability insurance : 2.02 % of direct total = $5,763 <br />Performance bond : 1.05 % of direct total = $2,996 <br />Job superintendent : 282.81 hrs*...$/hr: $52.10 total = $14,734 <br />Profit : 10.00 % of direct <br />total = $28,532 <br />assume net hours = 50% of task hours _ <br />TOTAL O & P = $52,025 <br />LEGAL - ENGINEERING - PROJECT MANAGEMENT - CONTRACT AMOUNT (direct + O & P) = $337,345 <br />Financial warranty processing (legal/related costs) 500.0 <br />0 total $ NA total = $500 <br />Engineering work and/or contract/bid preparation : _ <br />__ <br />NA __- <br />NA NA total = NA <br />_ Reclamation management and/or administration : 5.00 % of cntr. NA total = $16,867 <br />CONTINGENCY - NA NA total = NA <br />* contingencies accounted for at task level TOTAL INDIRECT COST = $69,393 <br />TOTAL BOND AMOUNT (direct + indirect) = $354,713