2015-10-14_REVISION - C1981018 ‎(2)‎

• Permit No: C1981018
• IBM Index Class Name: Revision
• Doc Date: 10/14/2015
• Doc Name: Reclamation Cost Estimate
• From: DRMS
• To: Blue Mountain Energy, Inc
• Type & Sequence: MR167
• Email Name: JRS
• Email Name: CCW
• Media Type: D
• Archive: No

COST SUMMARY WORK
Task description: Minor Revision 167 Cost Summary
Site: Deserado Mine Permit Action: Minor Revision 167 Permit/Job#: C1981018
PROJECT IDENTIFICATION
Task #: MR167A00 State: Colorado
Date: 10/14/2015 County: Moffat
User: JRS
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)
Abbreviation: None
Filename: C018-MR167A00
Task
Description
Form
Used
Fleet
Size
Task
Hours
Cost
MR16
Plug and Seal 9 Exploration Holes
BOREHOLE
1
8.00
$2,007.45
7A01
10.00
Total =
$751.40
Total =
$0.00
MR16
1
$974.00
Backfill and Regrade Drill Pads for 7 Exploration
DOZER
3.57
7A02
Holes
MR16
1
$508.00
Replace Topsoil from Stockpile to 7 Drill Pads
DOZER
1.86
7A03
MR16
1
$1,143.00
Regrade Light -Use Roads
DOZER
4.19
7A04
MR16
1
$550.00
Replace Topsoil from Stockpile to Light -Use
DOZER
2.02
7A05
Roads
MR16
1
$2,332.00
Reseed 7 Drill Pads and Associated Light -Use
REVEGE
0.50
7A06
Roads
SUBTOTALS:
20.14
$7,514
INDIRECT COSTS
OVERHEAD AND PROFIT:
Liability insurance:
2.02
Total =
$151.78
Performance bond:
1.05
Total =
$78.90
Job superintendent:
10.07
Total =
$756.86
Profit:
10.00
Total =
$751.40
Total =
$0.00
TOTAL O & P =
$1,738.94
TOTAL INDIRECT COST =
CONTRACT AMOUNT (direct + O & P) =
$9,252.94
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 =
$426.56
Reclamation management and/or administration:
3.58
$331.26
CONTINGENCY:
0.00
Total =
$0.00
TOTAL INDIRECT COST =
$2.496.76
TOTAL BOND AMOUNT (direct + indirect) = $10,010.76