2009-12-30_INSPECTION - M1985029

• Permit No: M1985029
• IBM Index Class Name: INSPECTION
• Doc Date: 12/30/2009
• Doc Name: Insp Rpt
• From: DRMS
• To: Alma Placer Company LLC
• Inspection Date: 12/18/2009
• Email Name: DB2
• Media Type: D
• Archive: No

CIRCES Cost Estimating Software
PROJECT IDENTIFICATION
Date : 30- Dec -2009 Permit or job no.: M -1985 -029
User: DB2 Abbreviation : none
Filename: MO29 -000
Agency or organization name DRMS
Permit or job action :Bond update - gold operation
TASK
LIST (DIRECT COSTS)
TASK DESCRIPTION
FORM
USED
FLEET
SIZE
TASK
HOURS
DIRECT
COST
NO.
DEM
-Dem / Removal / Disposal
demolish
1
240.0
$6 3,017
REG
- Regrade 20 acres
dozer
1
123.0
$20,232
TOP
- Spread topsoil
truckl
6
19.5
_
$13,461
_V
- Revegetate (3 tasks combined)
revege
1
40.0
$25, 854
MOB
-Mobe / Demobe
mobilize
4
7.2
$5,102
* includes inflation factor adjustment of
INDIRECT COSTS
OVERHEAD AND PROFIT -
Site Alma Placer Gold
State : Colorado
County : Park
NA %
Liability insurance
Performance bond
Job superintendent
Profit
2.02
1.05
NA'
10.00
SUBTOTALS:1
429,70
$1 27,666
TOTAL DIRECT COST " _
$127,666
of direct
total =
$2,579
of direct
total =
$1,340
NA NA
total =
NA
of direct
total =
$12,767
" not required (or eqp. operator serves as super.)
TOTAL O & P =
$16,68
LEGAL - ENGINEERING - PROJECT MANAGEMENT -
CONTRACT AMOUNT (direct + O & P) =
$144,352
Financial warranty processing (legal /related costs) :
0.00
total $
NA total =
$0
Engineering work and /or contract/bid preparation :
4.25
% of cntr.
NA total =_
Reclamation management and /or administration:
5.00
% of cntr.
NA total =
_
$7,218
CONTIN GENCY-
N A'
NA
total =
NA
" contingencies accounted for at task level TOTAL INDIRECT COST = $ 30,03 9
TOTAL BOND AMOUNT (direct + indirect) _ $157,705
t