2015-06-18_PERMIT FILE - M2015020

• Permit No: M2015020
• IBM Index Class Name: PERMIT FILE
• Doc Date: 6/18/2015
• Doc Name: Adequacy Review No. 1 Response
• From: Red Rock Exploration, LLC
• To: DRMS
• Email Name: MAC
• Media Type: D
• Archive: No

Reclamation Cost Estimate
Total Direct Reclamation Costs
Reclamation Task Job Hours Total Cost
Task 1 - Grading Access Road 8.62 $1,092
Task 2 - Grading Waste Rock pile 1.49 $189
Task 3 - Demo Structures 16.00 $1,530.00
Task 4 - Backfilling Lower Portal 2.00 $42.20
Task 5 - Equipment Mobilization Costs 2.20 $808.27
TOTAL 30.31 $3,661
Indirect Costs
Overhead and Profit
Liability Insurance
2.02
$75.11
Performance Bond
1.05
$39.04
Profit
10
$371.85
Total Overhead and Profit
$486.00
Legal - Engineering - Project Management
Financial warranty processing
0
$0.00
Engineering work
0
$0.00
Reclamation management
5
$210.22
TOTAL Indirect Costs
$696.22
TOTAL BOND AMOUNT (direct + indirect) $4,357.42
TOTAL BOND AMOUNT (rounded up) $4,500.00