2014-10-07_REVISION - C1981018

• Permit No: C1981018
• IBM Index Class Name: Revision
• Doc Date: 10/7/2014
• Doc Name: Adequacy Letter & Cost Estimate
• From: DRMS
• To: Blue Mountain Energy, Inc
• Type & Sequence: MR162
• Email Name: ZTT
• Email Name: MPB
• Media Type: D
• Archive: No

COST SUMMARY WORK
Task description: Reclaim B -Seam Dewatering Expansion
Site: Deserado Mine Permit Action: MR162 Permit/Job #: C1981018
PROJECT IDENTIFICATION
Task #: 000 State: Colorado
Date: 10/7/2014 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
Re grade Dewatering Pond Expansion
DOZER
1
2.02
$548.00
002
Replace Topsoil from Stockpile to B -Seam
DOZER
1
0.94
$254.00
TOTAL O & P =
Dewatering Area
CONTRACT
AMOUNT (direct + O & P) =
$2,216.33
003
Remove Perimeter Fence Addition from
DEMOLISH
1
1.00
$259.76
Total =
Dewatering Area
Engineering work and/or contract/bid preparation:
4.61%
Total =
$102.17
Reseed Dewatering Expansion
REVEGE
1.52
004
1
$716.00
SUBTOTALS:
5.48
$1,778
INDIRECT COSTS
OVERHEAD AND PROFIT:
Liability insurance: 2.02%
Total =
$35.92
Performance bond: 1.05%
Total =
$18.67
Job superintendent: 2.74 Ins
Total =
$205.94
Profit: 10.00%
Total =
$177.80
TOTAL O & P =
$438.33
CONTRACT
AMOUNT (direct + O & P) =
$2,216.33
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
Financial warranty processing (legal /related costs):
0.00
Total =
0.00
Engineering work and/or contract/bid preparation:
4.61%
Total =
$102.17
Reclamation management and /or administration:
3.58%
$79.34
CONTINGENCY:
0.00
Total =
$0.00
TOTAL INDIRECT COST =
$619.85
TOTAL BOND AMOUNT (direct + indirect) = $2,397.85