2023-03-16_PERMIT FILE - P2022019

• Permit No: P2022019
• IBM Index Class Name: Permit File
• Doc Date: 3/16/2023
• Doc Name: Reclamation Cost Estimate
• From: SRK
• To: DRMS
• Email Name: DMC
• Email Name: THM
• Media Type: D
• Archive: No

Closure Cost Estimate
Labor Rates
Project Name: REX Exploration Montrose County Colorado-Notice or Exploration
Date of Submittal: December 2022
File Name: REX_NOI_SRCE_Ver_1_4_1_017_NVb.xlsm
Model Version:Version 1.4.1
Cost Data:User Data
Cost Data File:20220801_SRCE_Cost_Data_File_7_72_Std_2022.xism
Cost Estimate Type:Surety Cost Basis:N.Nevada Notice Level
Color Code Key
User Input-Direct Input DInset Input
User Input-Pull Down List Pub Down Selection
Program Constant(can override) Aaemate Input
Program Calculated Value Locked Cell-Formula or Reference
ZONE ADJUSTMENTS
N.Nevada Notice
Cost Basis/Project Region Level Notice Level Cost Basis for Churchill,Douglas,Elko,Esmeralda,Eureka,Humboldt,Lander,Lyon,Mineral,Pershing,Stoney,Washbe,and White
Power Equipment Operators >300 miles 50.00
Truck Drivers >300 miles $N.
Laborers »00 miles I 50.00
INDIRECT COSTS
Unemployment% 3.00%
Retirement/SS/Medicare% 7.65%
Workman's Compensation(%) 13.10%
Other Indirects
State Payroll Tax 13 15 17 1
Total Other lndirects O.00Y.
HOURLY LABOR RATE TABLE
EQUIPMENT TYPE(1)OR Labor zone Hourly Re6remem/ Unemployment Workman•s Otherin:-'
JOB DESCRIPTION Group Base Rate Adjusfin Wage Fnnea Medicare Insurenc. Compensetlon Costs ota
(S(hr) ($mr) (smr) (S/hr) (S/hr) glhr) (Sm0 (Smr) FT( ,Smq
Equipment Operators($jhr)(2)
Bulldozers
D6R $37.51 $0.00 $37.51 $24.80 $1.13 $2.87 $4.91 $0.00 $71.22
D6R w/Winch 1 $24.80
D7R $37.51 $0.001 $37.51 $24.80 $1.13 $2.071 S4.91 $0.00 $71.22
D8R $37.51 $0.00 $37.51 $24.80 $1.13 $2.87 $4.91 $0.00 $71.22
D9R $37.51 $0.00 E37.51 $24.80 $1.13 $2.87 $4.91 $0.00 $71.22
D10R $37.51 $0.00 E37.51 $24.80 E1.13 $?87 $4.91 $0.00 $71.22
D 11R $37.51 $0.00 $37.51 $24.801 $1.13 $2.871 $4.91 $0.00 $71.22
Wheeled Dozers
824G $24.90
834G $24.80
844 $24.80
854G $24.80
Motor Graders
120H $38.371 $0.00 1
$38.37 $24.80 $1.15 $2.94 $5.03 $0.00 $72.28
14G/H $38.37 $0.00 $38.37 $24.80 $1.15 $2.94 $5.03 $0.001 $72.28
16G/H $38,37 $0.00 $38,37 $24.801 $1.151 $2.94 $5.03 $0.00i $72.28
24M $24.80
Track Excavators
312C 1 1 $38.371 $0.00 $38.37 $24.80 $1.15 $2.94 $5.03 $000 $72,28
320C $38.371 $0.001 $38.37 $24.80 $1.15 $2.94 $5.03 $0.00 $72.28
325C $38.31Mou
7 $24,80 $1.15 $2.94 $5.03 $0.00 $72.28
330C $38.377 $24.80 $1.15 $2.94 $5.03 $0,00 $72.28
345E $38.377 $24.80 $1.15 $2.94 $5.03 $0,06 $72.28
365BL $24.80
385BL $38.371 $24.80 $1,15J $2.94 $5.03 $000 $72.28
Scrapers
631G 1 1 $37.511 $0.001 $37.511 $24.801 $1.131 $2.871 $4.91 $0.001 $71.22
637G 1 1 $38.371 $0.001 $38.371 $24.801 $1.151 $2.941 $5.03 $0.00 $72.28
Wheeled Loaders
924G $37.51 $0.00 $37.51 $24.80 $1.13 $2.87 $4.91 $0.00 $71.22
92BG $37.51 $0.00 $37.51 $24.80 $1.13 $2.87 $4.91 $0.00 $71.22
95OG $37.51 $0.00 $37.51 $24.80 $1.13 $2.87 $4.91 $0.00 $71.22
966G $38.37 $0.00 $38.37 $24.80 $1.15 $2.94 $5.03 $0.00 $72.28
972G $38.37 $0.00 $38.37 $24.80 $1.15 $2.94 $5.03 $0.00 $72.28
980G $38.37 $0.00 $38.37 $24.80 $1.15 $2.94 $5.03 $0.00 $72.28
98BG $38.37 $0.00 $38.37 $24.80 $1.15 $2.94 $5.03 $0.00 $72.28
990 $24.80
992G $38.37 $0.00 $38.37 $24.80 $1.15 $2.94 $5.03 $0.00 $72.28
994D $24.eo
1-2350 24.80
Shovels
PC2000 524.80
PC3000 $24.80
PC4000 1 $24.80
PC5500 1 $24.80
PC8000 $24.80
Hydraulic Hammers
H-120 fits 325
H-160 fits 345
H-180(fits 365/385)
Demolition Shears
S340 ifits 322/325n30
5365 fits 330/345
S390(fits 365/385)
Demolition Grapples
G315 fits 322/325
G320 fits 3251330
G330(fits 3451365)
3WO23
13 of 56 Labor Rates