Laserfiche WebLink
Closure Cost Estimate <br /> Expl.Roads&Pads <br /> Project Name: REX Exploration Montrose County Colorado-Notice or Exploration <br /> Date of Submittal: December 2022 <br /> File Name: REX_NOI_SRCE_Ver_1_4_1_017_NVb.xlsm <br /> Model Version:Version 1.4.1 <br /> Cost Data:User Data <br /> Cost Data File:20220801_SRCE_Cost_Data_File_1_12_Std_2022.xlsm <br /> Cost Estimate Type:Surety Cost Basis:N.Nevada Notice Level <br /> Exploration Roads&Pads-Cost Summary <br /> Equipment <br /> Grading Costs $639 $1,350 a141Aa s Totals 969 <br /> Cover Placement Cost $0 $0 N A $0 <br /> Ripping/Scarifying Cost $497 $1,163 N/A $1 680 <br /> Subtotal Earthworks 1,136 2,533 3,669 <br /> Revegetation Cast $1,225 700 $569 $2,494 <br /> TOTALS 2,361 3,233 $569 6,163 <br /> Exploration Roads&Pads-Regrading Costs <br /> Tolel Total Total Total Total Total <br /> Description Road Drill Pad Regrading Recon—nng Equipment Equipment Labor Equipment Regrading <br /> (required) Length Length Volume Fleet Productivity H.— Cost Cos[ Cost <br /> n It cy cylh, In, $ $ $ <br /> 1 La down Yard 0 100 149 D6R 105 1 <br /> 2 Drill Pads 0 225 185 D6R 105 2 $1142 $300 $442 <br /> 3 Overland Travel to Site 68 110 0 19 D6R 59 1 $71 $150 $221 <br /> 4 Proposed Roads to Site#11 50 0 9 D6R 59 1 $71 $150 $221 <br /> 5 Improved Road 15% 1,110 0 142 D6R 59 2 $142 $300 $442 <br /> 6 Improved Road 10% 110 0 9 D6R 81 1 $71 $150 $221 <br /> 7 Improved Road 5% 240 0 9 D6R 105 1 $71 $150 $221 <br /> 1620 325 522 9 639 $1,350 $1,989 <br /> (1)Indudas walk-i,,eme based on distance and travel speed(see Productivity sheet for speeds) <br /> Exploration Roads&Pads-Growth Media Costs <br /> Growth Total <br /> Growth Media Number of Total Tolal Total Growth <br /> Description Media Replacement Fleet Trucks/ Fleet Labor Equipment Media <br /> (required) Volume Fleet Productivity Scraper. Hours Cost Cost Cost <br /> =y LCY1hr $ $ $ <br /> i Lai Yard $0 $0 $0 <br /> 2 Drill Pads $0 $0 $0 <br /> 3 Overland Travel to Site#8 $0 $0 $0 <br /> 4 Proposed Roads to Site#11 $0 $0 $0 <br /> 5 Improved Road 15% $0 $0 $0 <br /> 6 Improved Road 10% $0 $0 $0 <br /> 7 Improved Road 5% $0 $0 $0 <br /> still $o f0 <br /> Exploration Roads&Pads-Scarifying/Revegetation Costs <br /> Rlpping Ripping Total Revegetation Revegelall on Revg,t,b n Total <br /> Description Surface IRIpplb.1 Scarltyl ng Ripping Labor Equipment Ripping Labor Equ 1pment Mated al Revegetation <br /> (required) Area Fleet Hour. Caste Co,t Coat, Cost Cost Cost Cost <br /> acres hrs $ $ $ $ $ $ $ <br /> 1 La down Yard 0.18 D7R 1 $71 $169 $240 $175 $100 $106 $381 <br /> 2 Drill Pads 0.27 D7R 1 $71 $169 $240 $175 $100 $158 $433 <br /> 3 Overland Travel to Site#8 0.04 D7R 1 $71 $169 $240 $175 $100 $23 $298 <br /> 4 Proposed Roads to Site#11 0.02 D7R 1 $71 $169 $240 $175 $100 $12 $287 <br /> 5 Improved Road 15% 0.36 D713 1 $71 $169 $240 $175 $100 $211 $486 <br /> fi Im roved Roetl 10% 0.03 D7R 1 $71 $169 $240 $175 $100 $18 $293 <br /> 7 Improved Road 5% 0.07 D7R 1 $71 $169 $240 $175 $100 $41 $316 <br /> 0.97 7 1 $4971 $1,1831 $1,6801 $1,225 $700 $5691 $2,494 <br /> Y2/2023 <br /> Page 12 of 56 Expl.Roads 3 Pads <br />