2008-07-11_PERMIT FILE - M2007044

• Permit No: M2007044
• IBM Index Class Name: PERMIT FILE
• Doc Date: 7/11/2008
• Doc Name: Exhibit L thru V ‎(volume 1)‎
• From: Energy Fuels Resources Corp.
• To: DRMS
• Email Name: GRM
• Media Type: D
• Archive: No

•
,... _. .
PROJECT IDENTIFICATION
Date : 06-Feb-2008
User : GRM
~:
[7
CIRCES Cost Estimating Software
COST SUMMARY FORM
Permit or job no.: M-2007-044
Abbreviation : none
Filename : M044-000
Site :Whirlwind Mine
State :Colorado
County :Mesa
Agency or organization name :DBMS
Permit or job action :Initial Reclamation Laibility Estimate
TASK LIST (DIRECT COSTS)
NO. TASK DESCRIPTION FORM
USED FLEET
SIZE TASK
HOURS DIRECT
COST
_ 01P -Removal of structures from Packrat Portal demolish 1 24.0 $10,300
02P -seal portal mineseal 1 16.0 $2, 300
_ 03P -establish 3:1 slopes dozer 1 18.01 $3, 04
8
04P -pock 0.99 acres of slope excavate 1 ____ 36.8 _
$3,3
15
05P -spread available topsoil over pocking excavate 1 4.3 _
$395
_ 06P -cut/fill and water bars on access road dozer 1 6.1 $1,048
07P -reveg of 0.99 acres of slope and 0.95 acres of access road revege 1 24.0 $9, 791
_08P
~ -place obstruction boulders at access entrance loader 1 4.0 $306
01W -remova! of structures from Whirlwind Portal area demolish 1 40.0 $21,879
02W -replace 11,000 cu/yrds of ore in mine loader 1 89.6 $6, 736
03W -removal of 18" of subsurface from ore pad area loader 1 10.9 $823
04W -Sea! Whirlwind Portal mineseal 1 96.0 $2,300
05W -establish 3:1 slopeson waste piles dozer 1 22.51 $3, 810
06W -rip 7.41 acres of compacted areas ~ ripper 1 31.7 __
_
$5,54
5
07W -_spread topsoil over 8.07 acres dozer 1 24.2 ____
_
_ $4,072
08W -reveg of 8.07 acres of Whirlwind disturbance revege 1 40.0 $14,048
_
09W -backfill sedimentation pond dozer 1 15.5 $2,624
1 WP -seal air shafts mineseal 1 32.00 $8, 519
2WP -seal power drop holes borehole 1 _
8.00 __ _
$254
3WP _
-remove power drops demolish 1 8.0 _
$469
4WP _
_ 5WP -rip vent and power drop pads
-push top soil over vent /power pads ripper
dozer 1
1 4.4
2.2 _ __
$777
$369
6WP -reveg of 1.1 acres of vent and power drop pads revege 1 16.0 $5, 684
M81 -initial mobilization to site mobilize 9 8.0 _ __
^_ $4, 984
M82 -secondary seeding mobilization mobilize 4 8.0 $1,838
SUBTOTALS: S1O.8 $115,234
' includes inflation factor adjustment of : NA % TOTAL DIRECT COST " _ ~ $115,234

INDIRECT COSTS _ ..,...
OVERHEAD AND PROFIT - Llablllty InSUranCe : 2.02 % of direct total = $2,32
8
Performance bond : 1.05 % of direct total =__ ___
_
_ $1,210
Job superintendent : 255.40 hrs'...$/hr: $41.25 total = _ _$10,535
Profit : 10.00 % of direct total = $11,523
'assume net hours = 50% of task hours TOTAL O & P = $25, 59
6
LEGAL -ENGINEERING -PROJECT MANAGEMENT - CONTRACT AM OUNT (direct + O & P) _ _
$140, 83O
Financial warranty processing (legal/related costs) : 500.00 total $ NA total = $500
Engineering work and/or contracUbid preparation : NA NA NA total = _
N
A
Reclamation management and/or administration : 5.00 % of cntr. _
NA total = __ _ _
_
$7,042
CONTINGENCY - NA' NA total = NA
' contingencies accounted for at task level TOTAL INDIRECT COST = $33,13$
TOTAL BOND AMOUNT (direct + indirect) _ $148,372