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_t_12_Std_2022.xism
Cost Estimate Type:Surety Cost Basis:N.Nevada Notice Level
Color Code Key
User Input-Dirac:Input Direct Input
User Input-Pull Down List Pug Down Selection
Program Constant(can override) Alternate,Input
Program Calculated Value Locked Call-Formula or Reference
ZONE ADJUSTMENTS
N.Nevada Notice
Cost Basis/Project Region Levsl NOGce .at Cost Basis for Churchill Douglas,Elko Esmeralda Eureka Humboldt Lander Lyon,Mineral Pershing,Stoney,Washoe,and While
Power Equipment Operators >300 miles $0.00
Truck Drivers >300 miles $0.00
Laborers >300 miles $0.00
INDIRECT COSTS
Unem to ent% 3.00%
Rebrement/SS/Medicare% 7.65%
Workman's Compensation(%) 1 13.10%
Other Indirects
State Payroll Tax 13 15,17 1
Total Other Indirects
HOURLY LABOR RATE TABLE
Other Equipment
420D 4WD Backhoe $38.37 $0.00 $38.37 $24.80 $1.15 $2.94 $5.03 $0.00 $72.28
42804WD Backhoe $38.37 $0.00 $38.37 $24A0 $1.15 $2.94 $5.03 $0.00 $72.28
CS533E Vibratory Roller $36.92 $0.00 $36.92 $24.80 $1.11 $2.82 $4.84 $0.00 $70.49
CS633E Vibratory Roller $24.80
CP533E Shee sfoot Conn actor $24.80
CP633E Shea sfoot Com actor $24.80
Li ht Truck s T-1.5 Tan $24.80
Su T2crruck $24.80
Flatbed Truck $24.80
Air Compressor+tmIS $35.46 $0.1)01 $35.46 $24.80 $1.06 $2.71 $4.65 $0.00 $68.68
Welding Equipment S38.37 $0.001 $38.37 $24.80 $1.15 $2.94 $5.03 $0.00 $72.28
Heavy Duty Drill Rig $37.51 $0.00 $37.51 $24.80 $1.13 $2.87 $4.91 $0.00 $71.22
Pump(plugging)Drill Rig $37.51 $0.00 $37.51 $24.80 $1.13 $2.87 $4.91 $0.00 $71.22
Concrete Pump $24.80
Gas Engine Vibrator $36.92 $0.00 $36.92 $24A0 $1.11 $2.82 $4.84 $0.00 $70.49
Generator 5KW $24.80
HDEP Welder(pipe or liner $24.80
5 Ton Crane $38.37 $0.00 $38.37 $24.80 E1.15 $2.94 $5.03 $0.00 $72.28
20 Ton Crane $38.37 $0.00 $38.37 $24.80 $1.15 $2.94 $5.03 $0.00 $72.28
50 Ton Crane $38.37 $0.00 $38.37 $24.80 $1.15 $2.941 $5.031 $0.00 $72.28
120 Ton Crane $24.80
NOTES:
(1)Equipment To, Cate pillar model or equivalent.LeTqumea
(2)Equipment Operator Source: NV2 02 20002 3111I2022
(3)Zone Basis:From IN,-Co.Courthouse
Truck Drivers($1hr)(4)
725 uck Drver>25 yds $31.50 $0.00 $31.50 $4.16 $0.95 $2.41 $4.13 $0.00 $43.14
730 luck Driver>25 yda $31.50 $0.00 $31.50 $4.16 $0.95 $2.41 $4.13 $0.00 $43.14
735 uck Driver>25 yda $31.50 $0.00 $31.50 $4.16 $0.95 $2.41 $4.13 $0.00 $43.14
740 uck Driver>25 yda $31.50 $0.00 $31.50 $4.16 $0.95 $2.41 $4.13 $0.00 $43.14
7690 k Driver>25 yds $31.50 $0.00 $31.50 $4.16 $0.95 $2.41 $4.13 $0.00 $43.14
773E $4.16
777D uck Driver>60 yda $31.50 $0.00 $31.50 $4.16 $0.95 $2.41 $4.13 $0.00 $43.14
785C $4.16
793C $4.16
797E $4.16
613E 5,000 al Water Wagon or Truck>2,500 gal $31.50 $0.00 $31.5 $4.16 $0.95 $$4411 $0.00 E43.14$2 3 $000621E 8,000 al Water Wagon er Truck>2,500 al $31.50 $0.00 $31,50 $0.95 $241
$43.14
777D Water Truck 1 $4.16
785C Water Truck I $4.16
F�Z.
ruck Driver>8 s $31.50 $0.00 $31.50 $4.16 $095 $2.41 $4.13 $0.00 $43.1 5wrrte Base:From Waahae Ca.Cour0louse
aWO23
�a,ar,,'„Z001ID49 14 of 56 Labor Rates