Laserfiche WebLink
Closure Cost Estimate <br /> Equipment Costs <br /> Project Name:REX Exploration Montrose County Colorado-Notice or Exploration <br /> Date of Submittal:December 2022 <br /> File Name:REX_N0I_SRCE_Ver_1_4_7_017_NVb.xlsm <br /> Model Version:Version 1.4.1 <br /> Cost Data:User Data <br /> Cast Data File:20220801 SRCE Cost Data File 1 12 End 2022al3m <br /> TIRE COST TABLES <br /> .E.p.cnuc7 <br /> a pf r..v«PI«. c.x HO11 ran cp.e p.r <br /> E9ulpm.nt nr.Se. of Eq.1pm.nt P.r Tin TA.D..1 j1Na 11�'rzo,,.AI1�1 Hour <br /> Bulldonre <br /> D6R WA <br /> DBR W Winch NIA <br /> D7R N/A <br /> D8R N/A <br /> D9R N/A <br /> DIOR NIA <br /> D11R NIA <br /> Wh"l.d Donn <br /> 824G 29.51U5 4 $0,001 3500 $0.00 <br /> 8S G 35IBSR33 $0,001 3500 .00 <br /> Bat 45I65-R39 4 $0.00 3 Mo 10.00 <br /> 856G 4 $0-wi 3,500 1 $0.00 <br /> Motor Graders <br /> 120H 13PR24 6 f5059.00 30354.00 3500 .67 <br /> 14GM 20.SR25 8 f7581.D0 545466.00 3500 13.00 <br /> 16GM 23.5R25 8 S9.868.00 S58 008.00 3,500 $16.57 <br /> 24M 23.5R25 6 30.001 3,500 <br /> Track E-vators <br /> 312C NIA <br /> 320C NIA <br /> 325C NA <br /> 330C N/A <br /> e WA <br /> 3658L WA <br /> 3858L N/A <br /> Son ere <br /> 83'G 37.25RJ5 4 51"WW S]s]60.00 4Do0 $19.69 <br /> 6370 31.251tJ5 d WA SON 4,000 $0.00 <br /> Wheeled Load.. <br /> 234" <br /> 17.5R25 4 $6,300.00 25 .00 6W0 55SO <br /> 926G 17.5R25 4 S6300.00 f25200.00 4500 s5.80 <br /> SWG 26.5R25 4 $7283.W f29132.00 6500 A] <br /> 91 <br /> 6G NZIM 4 tO6a0.00 2]20.00 4500 9.49 <br /> 972G 26SR25 4 $/0980.0p $42..00 4500 mg <br /> 9MG 29SR25 4 513,296.00 f53192.00 4,IM $11.82 <br /> 980G 3M543 4 $16887DO 567546.DO 1500 $15.01 <br /> 990 41.2W"9 4 so.00 1500 <br /> 992G 4W65R45 4 WA $0.00 4.500 s0.00 <br /> SMD 55/a5R57 4 s0A0 I500 <br /> U350 55/.SR57 4 50.00 4,500 <br /> Shovel. <br /> PC WA <br /> PC3000 NIA <br /> PC4p00 WA <br /> PC5500 NIA <br /> PC6000 NIA <br /> Hydraulic Hammers <br /> H-12.fib 325 N/A <br /> H-100 fib 345 N/A <br /> N-180 8b 3659a5 NIA <br /> Demolition Shears <br /> S34O fits 322/3251330 NIA <br /> 5365 fib 3301345 NIA <br /> 5390 fRa 36513&5 NIA <br /> Demolition G pies <br /> G315 fib 322325 NIA <br /> EL.fib 3251330 NIA <br /> G33O fib315r365 NIA <br /> Other Equ�meM <br /> 420D 4WD Backhoe UWR18-19.51A24 2 f1409.50 52,019.00 3000 mm <br /> 428D 4WD Bxkhoe 340/BORI&ISAR28 2 $140950 5281 B.D0 3,000 $0.94 <br /> CS533EVi Role, WA <br /> CS833E Vi Ruler NIA <br /> 13E SMe but Cum CP5 odor NIA <br /> CPa33E Si,eepefiot COm Uor NIA <br /> LJeIA Truck-1.5 Ton 4 268 $1.06400 30D0 J5 <br /> Su eMsafs Tmtic 4 266 1064.00 3000 SOJ5 <br /> FIaWtlTack 22 266 $5852.00 3000 $1.95 <br /> Alr Com nasor mob WA <br /> WeNln E ui moral WA <br /> Hea Dnll Ri / .00 3000 <br /> Pum lu in DrhR 1 $0.00 3DDO <br /> Comae.Pum N/A <br /> Des Ins V Itx N/A <br /> Gereretor S NIA <br /> HDEPWeldar x%- NIA <br /> 6 Ton Crane 4 $0.00 3111 <br /> 20 Ton Crone 4 f0.00 3,000 <br /> 50 Ton Crane 6 f0.00 3 o, <br /> 120 Ton Crane 6 f0.00 3,000 <br /> Trucks <br /> 725 23.5R25 6 Efi 162.00 E3I 092.00 2 OW f18.55 <br /> 730 23.51U5 6 .2 WO $37092.GO 2000 $1855 <br /> 736 26.SR25 6 E8,239.D0 S48434.W 2000 $24.72 <br /> 740 29.5R25 5 seem.00 W 796.00 2,003 $26.90 <br /> 769D 18.00R33 8 WA s0A0 am $0.00 <br /> 713E 24.001U5 6 WA EDAM 5000 .00 <br /> MD 27.00R49 6 WA $ <br /> 0.00 5000 $0.W <br /> 785C 33.00R51 6 s0.0o 1000 <br /> 70C 40.00R57 6 50.00 4.000 <br /> 7978 40.00R57 6 $0.00 4000 <br /> 813E 5000 We W 23.SR25 8 Sd 959.00 12975d.00 6000 .98 <br /> 821E B1100 W-W 33.25R29 8 10IB2.00 1692.00 8000 7.71 <br /> 77/D Wirer Truck 27.MR49 6 S0.001 50D0 <br /> 785C Weter Tuck 33.00R51 6 1 s0.00 4000 <br /> Dump Truck 10�13 3 10 S67ZWI $6.M.00 8" $1.1iL <br /> NOW: <br /> .:Cost rest <br /> e..s:TWsl eoatMsll ulfM tlru. <br /> Tti caewe. Parcel Tke Ouras:2022 <br /> 4r tlereWmk Edtlpn 35 1:h.20 <br /> Y 23 <br /> .a.......ur._ Page 18 Ot 56 E9WPm.nt Cosb <br />