2011-09-16_REVISION - M1977215

• Permit No: M1977215
• IBM Index Class Name: REVISION
• Doc Date: 9/16/2011
• Doc Name: TR-17 approval
• From: DRMS
• To: Rio Grande Silver, Inc.
• Type & Sequence: TR17
• Email Name: RCO
• Media Type: D
• Archive: No

PROJECT IDENTIFICATION
Date : 16- Sep -2011
User:
Permit or job action : TR -17 Temporary Holding Ponds
SW-
008
RCO
Agency or organization name :DRMS
- Removeand dispose of holding pond liners, piping, etc.
- Backfill pond #1
- Remove pond #2 embankment
-Grade borrow areas
-Carry topsoil to be spread
- Spread topsoil on disturbed areas
-Rip compaction on pads and roads
- Revegetate disturbed areas (pads, ponds, roads, etc.)
No mobilization cost - already included in bond.
001
002
003
004
005
006
FORM FLEET TASK
USED SIZE HOURS
demolish 1 20.0
dozer 1 0.5
dozer 1 8.6
dozer 1 5.0
loader 1
dozer 1 5.4
ripper 1 0.7
revege 1 8.0
$9,800
$22,051
TASK LIST (DIRECT COSTS)
NO. TASK DESCRIPTION
* includes inflation factor adjustment of : NA
INDIRECT COSTS
OVERHEAD AND PROFIT -
* assume net hours = 50% of task hours
LEGAL - ENGINEERING - PROJECT MANAGEMENT -
Financial warranty processing (legal /related costs) :
Engineering work and /or contract/bid preparation :
Reclamation management and /or administration :
CONTINGENCY -
* contingencies accounted for at task level
CIRCES Cost Estimating Software
COST SUMMARY FORM
Permit or job no. :
Abbreviation :
Filename :
Liability insurance :
Performance bond :
Job superintendent :
Profit :
Site :Bulldog Mine
State : Colorado
M215 -000 County :Mineral
M - 1977 - 215
none
2.02 % of direct total =
1.05 % of direct total =
30.39 hrs *...$ /hr: $52.10 total =
10.00 % of direct total =
TOTAL 0 & P =
CONTRACT AMOUNT (direct + 0 & P) =
total $ NA total =
500.00
NA
5.00
NA*
NA
% of cntr.
NA
SUBTOTALS
TOTAL DIRECT COST = $22,051
NA
NA
total =
total =
total =
TOTAL INDIRECT COST =
TOTAL BOND AMOUNT (direct + indirect) =
DIRECT
COST
$120
$1,752
$1,024
$902
$1,103
$131
$7,219
$445
$232
$1,583
$2,205
$4,465
$26, 516
$500
NA
$1,326
NA
$6,291
$28,342