2014-09-24_REVISION - C1981018

• Permit No: C1981018
• IBM Index Class Name: Revision
• Doc Date: 9/24/2014
• Doc Name: Adequacy Review and Cost Estimate
• From: DRMS
• To: Blue Mountain Energy, Inc
• Type & Sequence: MR161
• Email Name: ZTT
• Email Name: MPB
• Media Type: D
• Archive: No

Task description: Remove N2 Overland
Site: Deserado Mine
PROJECT IDENTIFICATION
COST SUMMARY WORK
Permit Action: MR161 Permit /Job #: C1981018
Task #: 000 State: Colorado
Date: 9/24/2014 County: Moffat
User: ZTT
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)
Abbreviation: None
Filename: CO 18-000
Task
Description
Form
Used
Fleet
Size
Task
Hours
Cost
001
Remove N2 Overland Pie
DEMOLISH
1
40.00
$57,994.82
SUBTOTALS:
40
$57,995
INDIRECT COSTS
0.00
OVERHEAD AND PROFIT:
Engineering work and/or contract/bid preparation:
Liability insurance:
2.02%
Performance bond:
1.05%
Job superintendent:
40.00 hrs
Profit:
10.00%
Total
Total
Total
Total
TOTAL O & P
CONTRACT AMOUNT (direct + O & P)
LEGAL - ENGINEERING - PROJECT MANAGEMENT
$1,171.50
$608.95
$3,006.40
$5,799.50
$10,586.35
$68,581.35
Financial warranty processing (legal /related costs):
0.00
Total = 0.00
Engineering work and/or contract/bid preparation:
4.61%
Total = $3,161.60
Reclamation management and /or administration:
3.58%
$2,455.21
CONTINGENCY:
0.00
Total = $0.00
TOTAL INDIRECT COST = $16,203.16
TOTAL BOND AMOUNT (direct + indirect) _ $74,198.16