2011-08-10_PERMIT FILE - P2011023

• Permit No: P2011023
• IBM Index Class Name: PERMIT FILE
• Doc Date: 8/10/2011
• Doc Name: Approval to commence prospecting
• From: DRMS
• To: Rio Grande Silver, Inc.
• Email Name: RCO
• Media Type: D
• Archive: No

ADJUSTED COSTS
Depreciation
Ownership Costs
CFC
Overhead
Overhaul
Labor
Parts
Overhaul
Field
Labor
and Operating
Repair
Parts
Costs
Fuel
Lube
Tires
sheet 2 of 2
G.E.C.
Acquisition cost :
$5.73
NA
NA
NA
NA
NA
NA
NA
NA
NA
NA
Econ.life -Dozer and ROPS :
$5.73
NA
NA
$4.49
$4.24
$5.48
$3.37
NA
NA
NA
NA
- Attachment no. 2 :
NA
NA
NA
$0.53
$0.34-
$0.88
$0.42
NA
NA
NA
NA
Annual usage :
$9.42
$4.50
$4.03
NA
NA
NA
NA
NA
NA
NA
NA
Double shifts :
$7.07
$2.25
$2.01
NA
NA
NA
NA
NA
NA
NA
NA
Triple shifts :
$6.28
$1.50
$1.34
NA
NA
NA
NA
NA
NA
NA
NA
Mechanic labor -Dozer and ROPS :
NA
NA
NA
$2.62
NA
$3.20
NA
NA
NA
NA
NA
- Attachment no. 2 :
NA
NA
NA
$0.31
NA
$0.51
NA
NA
NA
NA
NA
Fuel /lube -Dozer and ROPS :
NA
NA
NA
NA
NA
NA
NA
$8.32
$1.71
$0.00
$0.67
Attachment no. 2 :
NA
NA
NA
NA
NA
NA
NA
$0.00
$0.09
$0.00
$0.35
ADJUSTED COST SUBTOTALS
Ownership Costs
Depreciation CFC Overhead
Overhaul
Labor I Parts
Overhaul and Operating Costs
Field Repair
Labor I Parts Fuel I
Lube
I Tires
I G.E.C.
Dozer, ROPS and Attachment no. 2 :
Fuel
type
Dozer and ROPS :
Dozer :
Blade :
Attachment no. 1 :
Attachment no. 2 :
Cat D5G LOP - 5P
90
NA
10.1
13.0
7.8
9.0
Single shifts :
$9.42
$4.50
$4.03
$2.62 $4.24
$3.20
NA
$3.37
$8.32
NA
$1.71
$0.00
$0.67
Double shifts :
$7.07
$2.25
$2.01
Attachment no. 2 :
NA
NA
3 -shank ripper
NA
NA
0.6
2.6
5.1
Triple shifts :
$6.28
$1.50
$1.34
$0.31 $0.34
$0.51
$0.42
$0.00
$0.09
$0.00
$0.35
EQUIPMENT PERFORMANCE DATA
Description
Horsepower
(FHP)
Transmission
Type
Weight
(UST)
Length
(ft)
Width
(ft)
Height
(ft)
Fuel
type
Ripper
type
Dozer :
Blade :
Attachment no. 1 :
Attachment no. 2 :
Cat D5G LOP - 5P
90
NA
10.1
13.0
7.8
9.0
diesel
NA
Power Angle Tilt
NA
NA
1.4
NA
10.7
3.3
NA
NA
ROPS Cab
NA
NA
NA
NA
NA
NA
NA
NA
3 -shank ripper
NA
NA
0.6
2.6
5.1
1.1
NA
Fixed Paralelogram
HOURLY OPERATOR WAGES
Base
Rate
Fringe
Benefits
F.I.C.A.
Unempl.
Wk.Comp.
Total
($ /hr)
Shift Differential
Colorado labor zone :
2
7.65%
6.20%
10.00%
Dozer operator (< 70hp)
$23.67
$9.22
$1.81
$1.47
$2.37
$38.54
Day :
$0.00
Two shift per day average :
$0.15
Dozer operator ( > =70hp)
$23.67
$9.22
$1.81
$1.47
$2.37
$38.54
Swing :
$0.30
Three shift per day average :
$0.25
Mechanic
$16.74
$4.20
$1.28
$1.04
$1.67
$24.93
Night :
$0.45
HOURLY EQUIPMENT COST SUMMARY
Ownership
Operating
Machine
and Overhaul
Attachments
Operator
Total
Cost/hr ($)
Single shifts :
$17.95
$24.13
$2.02
$38.54
$82.64
Double shifts :
$11.33
$24.13
$2.02
$38.69
$76.17
Triple shifts :
$9.12
$24.13
$2.02
$38.79
$74.06
Total weight : 12.2 (UST)