PERMFILE130350

• Permit No: M2001085
• IBM Index Class Name: Permit File
• Doc Date: 11/20/2001
• Doc Name: FN M-2001-085 ADAMS CNTY RV PARK LLC DBA 124TH ESTATES PARTNERS 124TH ESTATES SAND & GRAVEL DMG RECL
• From: DMG
• To: ADAMS CNTY RV PARK LLC DBA 124TH ESTATES PARTNERS
• Media Type: D
• Archive: No

C1RCE5 Cost Estimating Software
COST SUMMARY FORM
PROJECT IDENTIFICATIO
Date : 07-Nov-2001 Permit or job no.: M-2001-OB5
User : ESC Abbreviation : none
Filename : M085-000
Agency or organization name :Division Ol Minerals & Geology
Permit or job action :New 112 Permit Application

Site :124Th Estates Sand & Gravel
State :Colorado
County :Adams
TASK LIST (DIRECT COSTS
NO. TASK DESCRIPTION FORM
USED FLEET
SVZE TASK
HOURS DIRECT
COST
001 -Dewaterpit prior to construction of liner pumping 1 7,300.0 $65,457
002 -Rip shale from pit floor to construct pond liner ripper 1 188.6 $35,952
003 -Place pit perimeter liner material in thin lifts scraperl i 592.8 $239,096
004 -Final grading around pond grader 1 10.0 $722
005 -Replace topsoil on 3 acres scraperl 1 23.2 $3,950
006 -Revegetation revege i 20.0 $2,161
007 -Mobi/ization/demobi(ization mobilize 1 1.6 $1,270

SUBTOTALS : 8,136.4 $348,608
CONTRACT AMOUNT (direct + O & P) _ $398, 623
PROJECT MANAGEMENT-
Engineering work and/or contract bid preparation : 4.25 % of cntr. NA total = $16,941
Reclamation management and/or administration : 5.00 % ofcntr. NA total = $19,937
CONTINGENCY - NA' NA total = NA
' contingencies accoumed for ar rash level ~ TOTAL INDIRECT COST = $85,049
TOTAL BOND AMOUNT (direct + indirect) = 5435,496
'includes inflation lactor adjustment of : NA °(° TOTAL DIRECT COST' ~ $350,447

INDIRECT COSTS
OVERHEAD AND PROFlT - Llabillty InSUranCe : 1.55 % of direct total = $5, 432
Performance bond; 1.05 %o/direct total= $3,680
Job superintendent : 120.00 hrs'...$/hr.• $33.50 total = $4,020
Profit : 10.00 % of direct total = $35,045
'net working hours comprising job TOTAL O 8 P : $48, Y76