Laserfiche WebLink
Closure Cost Estimate <br /> Labor Rates <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_7_12_Std_2022.xism <br /> Cost Estimate Type:Surety Cost Basis:N.Nevada Notice Level <br /> Color Code Key <br /> User Input-Direct Input Direct Input <br /> User Input-Pull Down List Pull Down Selection <br /> Program Constant(can ovenide) Axernate Input <br /> Program Calculated Value Locked Cell-Formula or Reference <br /> ZONE ADJUSTMENTS <br /> N.Nevada Notice <br /> Cost Basis/Protect Region Level Notice Level Cost Basis for Churchill Douglas,Elko Esmeralda,Eureka,Humboldt Lander Lyon,Mineral Pemhing,Stwey,Washoe,and White <br /> Power Equipment Operators >300 miles $0.00 <br /> Truck Dili- >300 miles <br /> Laborers >300 miles <br /> INDIRECT COSTS <br /> Unem to ant% 3.00% <br /> re RetiremenUSS/Medica % 7.65% <br /> Workman Compensation(%) 13.10% <br /> Other Indirects <br /> State Payroll Tax 13,15 17,1 <br /> Total Other Indirect, 0.00% <br /> HOURLY LABOR RATE TABLE <br /> Laborers($/hr)(6,7) <br /> General Laborer Group 1 $28.55 $0.00 $28.55 $14.77 $0.86 $2A8 $3.74 $0.00 $50.10 <br /> Skilled Laborer G-p 4 $29.05 so.00l $29.05 $14.77 $0.87 $2.22 $3.811 $0.00 $50.72 <br /> Drillers Helper Group 3 $28.80 $0.D0 $28.80 $14.77 $0.86 $2.20 $3.771 $0.00 $5041 <br /> Rodmen(reinforcing concrete Group 1 $28.55 $0.80 $28.55 $14.77 $0.86 $2.18 $3.74 $0.00 $50.10 <br /> Cementfinisher Gro 3 $28.80 $0.00 $28.80 $14.77 $0.86 $2,20 $3.77 $0.00 $50A1 <br /> Carpenter $33.63 $0.00 $33.63 $18.331 $1.01 $2.57 $4.41 som $59,95 <br /> NOTES: <br /> is)Laba,er Source:041�00/e9-03�1"1/2021 <br /> (7)Carpenter Source:NCARP0e71-0137It12021 <br /> (a)Zone Basis:From WasM1oe Ca.GounM1ouN <br /> Project Management and Technical Labor($/hr)(9) <br /> Proect Manager $68.63 $68.63 $14.77 $2.06 $5.25 $8.99 $0.00 $99.69 <br /> Foreman $63.56 $63,56 $14.77 $1.91 $4.86 $8.33 $0.00 $93,43 <br /> Field Geologist/Engineer $113.13 $113.13 $14.77 $3.39 $8.65 $14.82 $0.00 $154.77 <br /> Field Tech/Sampler 1 $76.77 $76.77 $14.77 $2.30 $5,87 $10.06 $"() $109.77 <br /> Range Scientist 1 $92.93 $92.93 $14.77 $2.79 $7.11 $12,17 $0.00 $129,77 <br /> Senior Planning Engineer $14.77 <br /> Proect Engineer $14.77 <br /> Mechanic/Fitter $14.77 <br /> $14.77 <br /> $1477 <br /> $14.77 <br /> $14.77 <br /> NOTES: <br /> 9 Proect Mane w RS.Meana 202202(01 311320 02M Total lnd.OaP-10%)Adjusted for Elko,W <br /> 9 Foramen So-Re.Meana 2022 02(01 311320 02M Total lnd.OaP-10%)Adjusted for Elko,W <br /> 9 Tec ml UW,Source:Wood plc NU Adjaaled for Zone,Taa m d Ina. <br /> 01her Lobar Souna' <br /> tither Lobar Saurw' <br /> tMdlflonal User Maku s <br /> These era added by Ns usx to Me <br /> bare rem m acraant W- cmc <br /> candrtwnsamlpomla .I-nts <br /> aWO23 <br /> �aa „30;-144° 15 of 56 Labor Rates <br />