2013-08-20_PERMIT FILE - X201323004

• Permit No: X201323004
• IBM Index Class Name: Permit File
• Doc Date: 8/20/2013
• Doc Name: Completeness Letter & Cost Estimate
• From: DRMS
• To: Blue Mountain Energy, Inc
• Email Name: JDM
• Email Name: DIH
• Media Type: D
• Archive: No

COST SUMMARY WORK
Task description: X- 2013 - 230 -04 Summary of Tasks
Site: Deserado Exploration 2013 Permit Action: X- 2013 - 230 -04 Permit /Job #: X201323004
PROJECT IDENTIFICATION
Task #: 000 State: Colorado
Date: 8/20/2013 County: Rio Blanco
User: JDM
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)
Abbreviation: None
Filename: X230 -000
Task
Description
Form
Used
Fleet
Size
Task
Hours
Cost
001
002
003
004
005
006
Plug and Seal 10 Exploration Drillholes
BOREHOLE
1
1
1
1
1
1
38.00
$14,011.94
$2,722.28
$2,483.29
$1,370.75
$3,723.26
$2,234.14
Backfill and Regrade Drill Pads and Mud Pits
DOZER
13.32
Backfill and Regrade Access Roads
DOZER
12.15
Replace Topsoil on Drill Pads and Access Roads
DOZER
6.70
Revegetation of Drill Pads and Access Roads
REVEGE
8.80
Mob/Demobilize Equipment from Rangely
MOBILIZE
4.50
SUBTOTALS:
83.47
$26,545.66
INDIRECT COSTS
6 10 a . � : I W-11 17_,I ►1 Ul i C . Z e 7 011
Liability insurance: 2.02%
Total =
$536.22
Performance bond: 1.05%
Total =
$278.73
Job superintendent: 41.73 hrs
Total =
$2,729.56
Profit: 10.00%
Total =
$2,654.57
TOTAL O & P =
$6,199.08
CONTRACT
AMOUNT (direct + O & P) =
$32,744.74
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
Financial warranty processing (legal/related costs):
0.00 Total =
0.00
Engineering work and /or contract/bid preparation:
4.25% Total =
$1,391.65
Reclamation management and /or administration:
5.00%
$1,637.24
CONTINGENCY:
0.00 Total =
$0.00
TOTAL INDIRECT COST =
$9,227.97
TOTAL BOND AMOUNT (direct + indirect) =
$35,773.63