Laserfiche WebLink
CIRCES Cost Estimating Software <br />COST SUMMARY FORM <br />PROJECT IDENTIFICATION <br /> FORM FLEE <br /> <br />NO. <br />TASK DESCRIPTION <br />USED T <br />SIZE TASK <br />HOURS DIRECT <br />COST <br /> <br />61A <br />61 B <br />61C <br />61 D <br />61 E <br />61E -Regrade 6MN reservoirembankment <br />-Replace 12"topsoil on pond footprint, pipeline & access road corridors <br />-Regrade pipeline & road corridors & diversion ditch <br />-Demolish 6MN reservoir support structures <br />-Mob demob equipment <br />-Seed 12.27 acres assoc. with TR61 disturbance dozer <br />dozer <br />dozer <br />demolish <br />mobilize <br />revege 2 <br />1 <br />1 <br />1 <br />1 <br />1 23.8 <br />21.3 <br />13.2 <br />12.0 <br />3.3 <br />12.3 $9,376 <br />$4,195 <br />$2, 722 <br />$1, 091 <br />$1,195 <br />$8,344 <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br />SUBTOTALS : 56.1 $26, 923 <br />includes inflation factor adjustment of : NA % TOTAL DIRECT COST' - $26,923 <br /> <br />INDIRECT COSTS ... _,,: <br />OVERHEAD AND PROFIT - Liability InSUranCe :_ 2.02 % Of dlreCt total = $544 <br />Performance bond : 1.05 % of direct total = $283 <br />Job superintendent : 43.09 hrs*...$/hr.~ _ <br />$39.38 total = $1,697 <br />Profit : 10.00 % of direct total = $2,692 <br />'assume net hours = 50% of task hours TOTAL O & P = $5, 216 <br />LEGAL -ENGINEERING -PROJECT MANAGEMENT - CONTRACT AMOUNT (direct + O 8 P) _ $32,139 <br />Financial warranty processing (legal/related costs) : NA NA NA total = $0 <br />Engineering work and/or contract/bid preparation : 4.25 % of cntr. NA total = $1,366 <br />Reclamation management and/or administration : 5.00 % of cntr. NA total = $1,607 <br />CONTINGENCY - NA* NA total = NA <br />'contingencies accounted for at task level _ <br />TOTAL INDIRECT COST = $8,188 <br />TOTAL BOND AMOUNT (direct + indirect) _ $35,111 <br />ri1 /o r ~ ~ ~ ' ~~ ! <br />ail S-+v a f`" <br />