Laserfiche WebLink
Closure Cost Estimate <br /> Equipment Costs <br /> Project Name:REX Exploration Montrose County Colorado-Notice or Exploration <br /> Date of Submittal:December 207.2 <br /> File Name:RF)(_NOI_SRCE_Ver_1_4_1_077_NVbabm <br /> Model Version:Version 1.4.1 <br /> Coat Data:User Data <br /> Coat Data File:20220801 SRCE Coat Data Fit.1 12 Std 022:Ism <br /> FUEL,LOBE AND WEAR CALCULATIONS <br /> PM Loel Uri-.-g*w G.E.T Cenw-n Fwl U.RM Tebl Hpurly <br /> EQUPMEN-E ,Hourlll TMeal nl -NI <br /> Pe 7Gealg Eaulpmunl Ceel <br /> 3.0pd <br /> Bulldozes <br /> Dw $9.82 Sam 925 $21.13 $37.41 <br /> 'R W Winch 615 921.13 $21.13 <br /> D7R f9.82 $8.46 7.50 S25.35 $41.63 <br /> DBR 310,38 $12.% 9.75 S32.96 $55,87 <br /> D9R 111.82 S1932 1415 W.17 $79.51 <br /> 010R $13.91 $2732 l&W $60.04 $102,0] <br /> D11R WA WA 26.50 S89.57 $89.57 <br /> Wheeled Dozers <br /> 02443 1 12A <br /> 1215 36.m 38.34 <br /> 031G 30.00 12.so $42.591 259 <br /> B441 1V-1 115.W1 $0.70 $%.70 <br /> 8MG 1 $O.w 19.00 $64.22 f6112 <br /> Motor Grade. <br /> 120H $5.97 $8.67 13./4 1.00 513.52 $41.60 <br /> 7A 11GM 4 513.00 19A2 825 521.1J ,98 <br /> l6GM $7.78 516.57 $2552 7.% $25.35 $T612 <br /> 24M 15.50 $52.39 $52.39 <br /> k Ex-tors T-C <br /> 312C well $5.021 1.881 S6.351 $15.98 <br /> 320C f5.99 $5,80 4.90 516456 $28,35 <br /> 325C 36.03 $7.32 6.60 f22.31 $M.% <br /> 330C siml $8.05 8.20 $27472 $4320 <br /> Me g9.86 E811 !Do $35,83 10,13 <br /> Mo 1320 S44.62 $444.62 <br /> a $8.27 $16,86 17.50 $59.15 $8418 <br /> rs <br /> 631G $9.97 S19.69 f10.57 15.00 E50.70 $W+93 <br /> 637G WA 50.00 WA 23.75 $60.26 $..28 <br /> Wheeled Loaders <br /> 924G $4.96 $5.60 $5.18 2,75 f9.30 $25.62 <br /> 928G 55.33 5.60 .78 3,% $11.83 28.52 <br /> 9NG $6,63 $6.47 SID.72 C00 S13.52 $37.34 <br /> 966G $8.91 $9.49 13A5 5.75 $19.M 9.22 <br /> 9720 112 $9.49 $17.D4 625 $21.13 55A8 <br /> 980G 17s $11.82 17M 7.50 $25.35 82.03 <br /> 988G $14.64 $15.01 1816 1110 $40,e0 easel <br /> 990 17.00 $57.46 $57.46 <br /> 992G WA $0.00 WA 23.00 $'.74 $1.74 <br /> 994D %.. $121.66 3121.60 <br /> L2350 %.00 $n3.98 $223+08 <br /> Shawls <br /> PC2000 37.00 f125.Ofi $125.08 <br /> PC30p0 50,00 f189.00 $11,M <br /> PC4 000 Moo $23680 $m so <br /> PC5500 119.00 $402.22 S40222 <br /> PC80D0 119.00 $503.62 S%3.62 <br /> Hydraulic Hammers <br /> 1 1 fi4325 WA ).00 $7.00 <br /> H-160 F4345 WA 1 313,86 $13468 <br /> H-100 fib 36Y85 WA $1621 $16.21 <br /> Demolition Sheen <br /> 1110 fifibb 01I12455 330 WA $00 <br /> 53 21 <br /> 533 WA S0.. <br /> 5390 fib 365IJ85 WA $0.00 <br /> Demontion Grapples <br /> G315 fi4322/325 WA $0.00 <br /> G320 fib 325I330 WA <br /> G330 fits 34 365) WAI I I I I s0,00 <br /> Other Equipment <br /> 42004WD Backhoe 55.52 SO.9a $4.47 3.00 $10.14 $21.07 <br /> 428D 4WD Backhoe 95.23 $0.94 $4.60 3.22 $10A4 $20.91 <br /> CS533E Vila RWer WA 3.75 $12.68 312.68 <br /> C8633E Vlbreb RWer WA 4.75 $16.06 $16.m <br /> CPSJ3E Ghee foot Com ape WA 3.75 $12.66 $12.68 <br /> CM,SM1ee stoat Com apor WA 4.]5 $16.06 $16.06 <br /> Li ht Tmck-1.5 Ton $0.35 WA 1.% $5.U7 $5.42 <br /> Su erviaofe Truck $0.35 WA I S3.38 S3.73 <br /> Fla WTruck $1.95 WA 410 $16.89 $17.B4 <br /> Ai,Com ressor+toils WA 1.00 $3.38 S3.38 <br /> W. <br /> E ui lent WAI 2.00 36.761 $6.78 <br /> H;;;7D,ty Drill Rig WA 1200 S40.56 $40.% <br /> Pum lu in No R' WA 10.00 33.80 33.80 <br /> Concrete Pum WA 10A0 S33.80 SM10 <br /> Gu En ins Vibrebr WA 1.00 13.38 $3.38 <br /> Generebr SKW WA 1.% $5.0] SS.07 <br /> HDEP Welder or liner WA 2.00 $6.76 $6.T6 <br /> 5 Ton Crane WA 3.00 $10.11 $10.1/ <br /> 20 Ton Crane WA 4.00 $13.52 $13.52 <br /> 50 Ton Gene WA 4.70 $15,89 $15.89 <br /> 120 Ton Crane WA 5.20 $17,5e $17.58 <br /> Trucks <br /> 725 $10,96 S18.% $4.01 410 $15.89 $49.42 <br /> 730 $10.96 $18.55 $4.01 520 $17.58 $51.11 <br /> 735 $lose S24.n S4.01 7.35 $24.84 $64.55 <br /> 740 loss f26.90 S4.01 7635 S24.64 $66.73 <br /> 769D WA $50 WA 925 S31.27 $3117 <br /> 773E WA $0.00 WA 11.75 139.72 39.72 <br /> MD WA $0.00 WA 16.75 M82 %.62 <br /> 785C 2425 $81.97 91.97 <br /> 793C 41.75 141.12 141.12 <br /> 7978 50.75 psa.% 198.58 <br /> 612E 5000 d Webr W S9 .96 6 2 520,28 1.BJ <br /> 821E8000 WabrW $032 7.71 10.75 f36.34 .3] <br /> MDW-Tnrck 16.75 $56.82 .62 <br /> 785C W I2115 1.91 tBla97 <br /> D.mo Tuck 1D-12 W3 5 WA $1.12 N(Al 520 $17.58 $10.70 <br /> N-' <br /> scum.Cashman E ul melt Cam an(July 2022 unless noted <br /> su.m.PurcellT Quote:2022 <br /> E,T.$oipm;Cashman E ui merit Gam an J 20n unless mted <br /> swm:Cole ifi r Handbook,EtlObn 35,Ch.20'ar asdmebtl aw M mesh vMiWa <br /> ium.Mwns Hee Condructbn 2008 <br /> =3fJ/1023 <br /> Papa 17 0l% Equipment Coats <br />