Laserfiche WebLink
CIRCES Cost Estimating Software <br />COST SUMMARY FORM <br />PROJECT IDENTIFICATION <br />Date : 08-Oct-2010 Permit or job no. M-1982-036 Site : Mesa Gravel Pit <br />User : DMC Abbreviation : none State :Colorado <br />Filename: M036-000 County :Routt <br />Agency or organization name: DRMS <br />Permit or job action :SO <br />TASK LIST (DIRECT COSTS) <br />NO. TASK DESCRIPTION FORM <br />USED FLEET <br />SIZE TASK <br />HOURS DIRECT <br />COST <br />01a -Backfill pit areas scraper2 1 196.44 _ $37,968 <br />02a -Grade pit areas dozer 1 29.1 $5,586 <br />03a -Rip access roads to depth of 3 ft. ripper 1 12.1 $2,524 <br />04a -Removal of access road surfacing material scraper2 1 73.5 $14,206 <br />05a -Replace topsoil scraper2 1 122.5 $23,681 <br />06a -Revegetate resoiled area revege 1 80.0 $12,958 <br />07a -Mobilize/demobilize reclamation crew/equipment mobilize 1 4.8 $2,120 <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br />SUBTOTALS: 518.61 $99,043 <br />includes inflation factor adjustment of : NA % TOTAL DIRECT COST' =I $99,043 <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT - Liability insurance : 2.02 % of direct total = $2,001 <br />Performance bond : 1.05 % of direct total = $1,040 <br />Job superintendent : 259.31 hrs"...$/hr: $52.10. total = $13,510 <br />Profit : 10.00 % of direct total = $9,904 <br />assume net hours = 50% of task hours TOTAL O & P = $26,455 <br />LEGAL - ENGINEERING - PROJECT MANAGEMENT - CONTRACT AM OUNT (direct+ O & P) _ $125,498 <br />Financial warranty processing (legal/related costs) : 500.00 total $ NA total = $500 <br />Engineering work and/or contract/bid preparation : NA NA NA total = NA <br />Reclamation management and/or administration : 5.00 % of cntr. NA total = $6,275 <br />CONTINGENCY - NA" NA total = NA <br />contingencies accounted for at task level TOTAL INDIRECT COST = $33,230 <br />TOTAL BOND AMOUNT (direct + indirect) _ $132,273