Laserfiche WebLink
CIRCES Cost Estimating Software <br />COST SUMMARY FORM <br />-(' -1-' - - - . -r ~ -' - - --- - - - - --- <br />~I <br />Date <br />User <br />22-Aug-2006 <br />SLB <br />Permit or job no. <br />Abbreviation <br />Filename <br />C-1981-033 <br />none <br />C033-000 <br />Agency or organization name : CDRMS <br />Permit or job action :Midterm Review 20005 and MR 27 <br />TASK LIST (DIRECT COSTSI ~ ~ ~ ~ ~ FORM FLEET TASK DIRECT <br />NO. TASK DESCRIPTION USED SIZE HOURS COST <br />001 -Regrade facilities dozer 2 53.5 $7,208 <br />002 -BackfilUreg2de portal bench excavate 1 28.2 $3,375 <br />003 -Regrade water treatment pond dozer 2 9.5 $1,239 <br />004 -Rip portal bench, access mad, facilities areas dozer 1 14.6 $2,037 <br />005 -Regrade ddches and Hood control dike excavate 1 1.51 $180 <br />006 -Regrade sediment pond dozer 1 18.1 $2,357 <br />007 -Redistribute topsoil over facilities ama dozer 1 53.6 $6, 959 <br />07b -Rip topsoil dozer 1 17.3 $1,181 <br />008 -Demolition demolish 1 160.0 $100,749 <br />08b -Demolish culverts demolish 1 16.0 $4,118 <br />009 -Seal portals mineseal 1 120.0 $28,249 <br />011 -Drill seed revege 1 8.0 $7,639 <br />012 -Broadcast seed mvege 1 4.0 $16,463 <br />013 -Plant tublings mvege 1 20.0 $2,135 <br />014 -Mobilize equipment mobilize 1 16.6 $11,772 <br />14b -Mobilize equipment for maintenance mobilize 1 18.6 $11,775 <br />016 -Weed control over liabilitypedod NA 1 48.0 $3,485 <br />017 -Rill and gully repair NA 1 40.0 $2, 718 <br />018 -Seal alluvial wells bomhole 1 16.0 $2,041 <br /> <br /> <br /> <br /> <br /> <br /> <br />SUBTOTALS: 664,1 $215,680 <br />• indudes inflation (actor adjustment of <br />INDIRECT COSTS i <br />OVERHEAD AND PROFIT - <br />NA <br />Liability insurance <br />Performance bond <br />Job superintendent <br />Profit <br />LEGAL-ENGINEERING-PROJECTMANAGEMENT- <br />Financial warranty processing (legal/related costs) <br />Engineering work and/or contracUbid preparation <br />Reclamation management and/or administration <br />CONTINGENCY - <br />2.02 <br />1.05 <br />NA <br />10.00 <br />NA <br />4.25 <br />6.00 <br />NA` <br />of direct total = $4,357 <br />of direct total = $2, 265 <br />NA NA total = $6,868 <br />of direct total = $21,568 <br /> TOTAL O S P = $35, O57 <br />CONTRACT AMOUNT (direct * O 8 P) _ $250, 738 <br />NA NA total = $0 <br />% of cntr. NA total = $10,656 <br />of cntr. NA total = $15,044 <br />NA total = NA <br />contingencies accounted for at task level <br />TOTAL INDIRECT COST = $60, 758 <br />TOTAL BOND AMOUNT (direct+indirect) _ $276,438 <br />-- - -- - --- - - -- --- ------- ----'I -- <br />TOTAL DIRECT COST' ~ $215,680 <br />Site : Bear No. 3 <br />State :Colorado <br />County :Gunnison <br />