Laserfiche WebLink
CIRCES Cost Estimating Software <br />COST SUMMARY FORM <br />.. <br />.... <br />PROJECT IDENTIFICATION <br />Date : 21-Apr-2011 Permit or job no. M-2007-087 Site : Priola Pit <br />User : DB2 <br />Agency or organization name : DRMS <br />Abbreviation <br />Filename <br />none <br />M087-000 <br />State : Colorado <br />County :Adams <br />Permit or job action : Surety Reduction Request SR-1 <br />................................................................................................ ..... ............. ..... <br />TASK LIST (DIRECT COSTS) <br />NO. TASK DESCRIPTION <br />FORM <br />USED .. <br />FLEET <br />SIZE ..................... <br />TASK <br />HOURS .... ................... <br />DIRECT <br />COST <br />BAC -Backffll pits truckl 8 40.0 $31,684 <br />DOZ -Final regrading dozer 1 23.0 $4,915 <br />COM -Compacting for PMLU =1/C compact 1 13.0 $879 <br />TOP -Spread Topsoil scraperl 4 13.0 $9,816 <br />VEG -Revegetation revege 1 40.0 $5,930 <br />MOB -Mobe / Demobe mobilize 13 5.0 $4,797 <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br />SUBTOTALS: 134.0 $58,021 <br />* includes inflation factor adjustment of : NA % TOTAL DIRECT COST $58,021 <br />COSTS :::.:......................................................................................... <br />INDIRECT ......................... ....................... <br />........... <br />............................................. <br />........................ <br />OVERHEAD AND PROFIT - Liability insurance : 2.02 % of direct total = $1,172 <br />Performance bond : 1.05 % of direct total = $609 <br />Job superintendent : 67,00 hrs*...$/hr., $58.56 total = $3,924 <br />Profit : 10.00 % of direct total = $5,802 <br />' assume net hours = 50% of task hours TOTAL O & P = $11,507 <br />LEGAL - ENGINEERING - PROJECT MANAGEMENT - CONTRACT AMOUNT (direct + O & P) = $69,528 <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 = $2,955 <br />Reclamation management and/or administration : 5.00 % of cntr. NA total = $3,476 <br />CONTINGENCY - NA* NA total = NA <br />contingencies accounted for at task level TOTAL INDIRECT COST = $18,438 <br />TOTAL BOND AMOUNT (direct + indirect) _ $76,459