2002-02-25_REVISION - M2000113

• Permit No: M2000113
• IBM Index Class Name: Revision
• Doc Date: 2/25/2002
• Doc Name: Technical Revision
• From: Knight Planning Services Inc.
• To: DMG
• Type & Sequence: TR1
• Media Type: D
• Archive: No

COST SUMMARY FORM
PROJECT IDENTIFICATION
Date: 22-Jan-2002 Permit or job no.: M2000-113 Site: Mamm Creek
User: GRS / LAH Abbreviation: none State: Colorado
Fflename: M1130000 County: Gar&eld
Agency or organization name: CO DMG -HIGH COUNTRY ENGINEERING. INC.
Permit or job action: New Ann.
TASK LIST IIIECT COSTS
NO. TASK DESCRIPTION FLEET
SIZE TASK
HOURS DIRECT
COST
001 -Bacldll it highwalls with material brought in by scrapers 1 19.00 $17,867
002 -Trans ort OB to hi walls by scra ers 3 40.00 $48,435
003 -Place topsoil on highwall slo s 1 6.00 $2,569
004 -Trans ort to soil to surface facilities azea 1 2.00 $893
005 -Grade to soil on surface facilities area 1 17.00 $1,815
006 -Revegetatefacilitiesazea I 4.00 $4,779
007 -H drosced slo s 1 4.00 $6,549
008 -H dromulch 2nd pass 1 4.00 $2,453
009 -Dewater it 2 35,00 $16,177
010 -Demolition -Scale house and facilities area 1 16,00 $11,000
Oll -Mobilization 4 4,00 $1,740
012 -Construction of Pit #4 Inlet Control Sill 1 30,00 $9,185

SUBTOTALS: 181.00 $123.462

*Includes inflation factor adjustment of: NA % TOTAL
DIRECT
COST =
$123.462
INDIItECT COSTS
OVERHEAD AND PROFIT - Liability Insurance:
Performance bond_
Job Superintendent:
Profit:
'assume net hours = 50% oftask hours
cc
1.55
1.05
90.50
10.00
~NTRACT
_ % of direct total = 1 914
_% of direct total= 1.296
_hrs*..$/hr: $33.50 total= $3,032
of direct total= $12,346
TOTAL O & P = 18 588
AMOUNT (duet[ - O & P) = 142 050
PROJECT MANAGEMENT
Engineering work and/or contract/bid prepazation: N/A N/A N/A total= N/A
Reclamation manasement and/or administration: 5.00 % of cntr. N/A total= $7,103
CONTINGENCY - N/A* N/A total= N/A
"contingencies accounted for a task level TOTAL 1NDIItECT COST = $25.691
TOTAL BOND AMOIINT (direct+ indirect) = 5149153