2008-05-06_PERMIT FILE - M2008001 ‎(2)‎

• Permit No: M2008001
• IBM Index Class Name: PERMIT FILE
• Doc Date: 5/6/2008
• Doc Name: Cost Summary Form
• From: DRMS
• To: File
• Email Name: BMK
• Media Type: D
• Archive: No

CIRCES Cost Estimating Software
COST SUMMARY FORM
..................
PROJECT IDENTIFICATION
Date : 06-May-2008 Permit orjob no.: M-2008-001 Site :Blue Grass
Abbreviation
Filename
none
State :Colorado
County :Pueblo
User : BMK
M001-000
Agency or organization name : DRMS
Permit or job action :NEW APPLICATION
......
TASK LIST (DIRECT COSTS)
NO. TASK DESCRIPTION
FORM
USED
FLEET
SIZE
TASK
HOURS
DIRECT
COST
001 -BACK FILL/GRADE AND SEED LAKE EMABANKMENTS dozer 2 249.0 $83,950
002 -SEEDANCELARYAREAS dozer 1 89.0 $45,000
003 -DIVERSION DITCH PLACMENTS AND REMOVAL excavate 1 256.0 $130,800
004 -DAM CONSTRUCTION dozer 2 275.0 $296,017
005 -SLURRY WALL CONSTRUCTION excavate 2 2,383.0 $3,135,850
006 -MOB/DEMOB mobilize 2 24.0 $10,000

sueTOTALS : 3,276.0 $3,701,617
' includes inflation factor adjustment of
INDIRECT COSTS
OVERHEAD AND PROFIT -
NA
Liability insurance
Performance bond
Job superintendent
Profit
LEGAL -ENGINEERING -PROJECT MANAGEMENT -
Financial warranty processing (legal/related costs)
Engineering work and/or contract/bid preparation
Reclamation management and/or administration
CONTINGENCY -
TOTAL DIRECT COST * = $3,701,617
2.02 % of direct total = $74, 773
1.05 % of direct total = $38,867
total =
10.00 % of direct total = $370,162
TOTAL O & P = $483, 801
CONTRACT AMOUNT (direct + O & P) _ $4,185,418
500.00 total $ NA total = $500
NA NA NA total = NA
5.00 % of Intr. NA total = $209,271
NA* NA total = NA
'contingencies accounted for at task level
TOTAL INDIRECT COST = $693,572
TOTAL BOND AMOUNT (direct + indirect) _ $4,395,189