2015-08-10_REVISION - C1981018

• Permit No: C1981018
• IBM Index Class Name: Revision
• Doc Date: 8/10/2015
• Doc Name: Adequacy Review
• From: DRMS
• To: Blue Mountain Energy, Inc
• Type & Sequence: MR165
• Email Name: ZTT
• Media Type: D
• Archive: No

Task description: Reclaim 4
Site: Deserado Mine
PROJECT IDENTIFICATION
COST SUMMARY WORK
Holes
Permit Action: MR165 Permit/Job#: C1981018
Task #: 000 State: Colorado
Date: 8/10/2015 County: Moffat
User: ZTT
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)
Abbreviation: None
Filename: CO 18-000
Task
Form
Description Used
Fleet
Size
Task
Hours
Cost
001
002
003
004
005
Plug and Seal 4 Exploration Holes BOREHOLE
1
1
l
1
1
8.00
$592.00
$946.00
$631.00
$7.00
$733.00
Re rade Drill Pads DOZER
3.73
Replace Topsoil to Drill Pads DOZER
2.49
Re rade and Replace Topsoil on Light Use Road GRADER
0.04
Reseed Drill Pad and Associated Road REVEGE
1.00
SUBTOTALS:
15.26
$2,909
INDIRECT COSTS
$58.76
OVERHEAD AND PROFIT:
$30.54
Liability insurance:
2.02%
Performance bond:
1.05%
Job superintendent:
7.63 hrs
Profit:
10.00%
Total =
$58.76
Total =
$30.54
Total =
$573.47
Total =
$290.90
TOTAL O & P =
$953.67
CONTRACT AMOUNT (direct + O & P) =
$3,862.67
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 = $178.07
Reclamation management and/or administration:
3.58%
$138.28
CONTINGENCY:
0.00
Total = $0.00
TOTAL INDIRECT COST = $1,270.02
TOTAL BOND AMOUNT (direct + indirect) = $4,179.02