2004-08-02_REVISION - M1991009

• Permit No: M1991009
• IBM Index Class Name: Revision
• Doc Date: 8/2/2004
• Doc Name: Surety Increase
• From: DMG
• To: White River Aggregates Inc.
• Type & Sequence: SI1
• Media Type: D
• Archive: No

CIRCES Cost Estimating Software
PROJECT IDENTIFICATION
Date : 02 Aug-2004 Permit or job no.
User : KAP Abbreviation
Filename
M-1991-009
none
M009-000
Agency or organization name :Colorado Division Of Min
Permit or lob action : Surety Increase -Due to
NA
TASK LIST IDIREGT COSTSI FORM FLEET TASK DIRECT
NO. TASK DESCRIPTION USED SIZE HOURS COST
001 -Move material for grading highwall NA 2 28.4 $10,638
002 -Grading bac~ll and topsoil NA 1 4.41 $627
003 -Revegetation NA 1 7.0 $1,870
004 -Rip Pit Floor NA 1 12.2 $1,141
005 -Mobllize/Demobilize NA 1 2.2 $725
• inclutles inflatlon factor adjustment of
INDIRECT COSTS
OVERHEAD AND PROFR
Site :White River Sand & Gravel
State :Colorado
County :Rio Blanco
SUBTOTALS:L $4.3
TOTAL DIRECT COST
Liability insurance : 1.55 % of direct total =
Performance bond : 1.05 % of direct total =
Job superintendent : 27.19 hrs'...$/hr. $35.00 total =
Profit : 10.00 % of direct total =
$233
$158
• assume net hours = 50% of task hours TOTAL O 8 P = $2, 842
LEGAL-ENGINEERING•PROJECT MANAGEMENT- CONTRACT AMOUNT (direct+0&P)= $17,843
Financial warranty processing (IegaVrelated costs) : total =
Engineering work and/or contraeUbid preparation : 4.25 % of cnfr. NA total = $758
Reclamation management and/or administration : 5.00 % of cnfr. NA total = $892
CONTINGENCY- NA' NA total = NA
•cant/ngancies aaounfed Porat task level TOTAL INDIRECT COST= $4,492
TOTAL BOND AMOUNT (direct+ indirect) _ $19,493