Laserfiche WebLink
Closure Cost Estimate <br /> Fleets(Crews) <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.xism <br /> Cost Estimate Type:Surety Cost Basis:N.Nevada Notice Level <br /> EQUIPMENT FLEETS <br /> EQUIPMENT TOTAL LABOR TOTAL <br /> Standard UNIT COST UNIT COST COST <br /> ACTIVITY AND FLEET Crew Size (Hourly) (Hourly) (Hourly) <br /> EXCAVATING <br /> Earthen Berms <br /> Diversion ditch excavation and backfill <br /> Underground openings backfill-excavate and place <br /> Pit berm construction(excavator option) <br /> Small Excavator <br /> 325C 1 $124.78 $72.281 $197.06 <br /> Totals $124.781i $72.281 $197.06 <br /> Medium Excavator <br /> 3458 1 1 1 1 $216.181 $72.28 $288.46 <br /> Totalsl 1 1 $216.181 $72.281i $288.46 <br /> Large Excavator <br /> 3856E 1 1 1 $333.411 $72.281 $405.69 <br /> Totalsl 1 1 $333.411 $72.281 $405.69 <br /> EXCAVATE AND RECONTOUR <br /> Recontour large roads(haul roads,access roads,etc.) <br /> Ponds-Excavate and pull liner and bury <br /> Small Excavator+Dozer <br /> 325C 1 1 i $124.781 1$72.281 $197.06 <br /> D7R 1 1 $168.881 $71.221 $240.10 <br /> Total Equipmentl 1 1 $293.661 $143.501 $437.16 <br /> Medium Excavator+Dozer <br /> 345E 1 i $216.181 $72.28 $288.46 <br /> D9R 1 1 $384.881 $71.221i $456.10 <br /> Totals $601.061 $143.501 $744.56 <br /> Large Excavator+Dozer <br /> 385BL 1 i $333.411 $72.281 $405.69 <br /> D10R 1 1 $524.071 $71.221 $595.29 <br /> Totalsl 1 1 $857.481 $143.501 $1,000.98 <br /> EXPLORATION ROAD/PAD RECONTOUR <br /> Reconlour small roads(exploration roads,service roads,etc.) <br /> Cut and Fill reclamation on slopes <br /> Drill pad recountour <br /> Drill sump backfill <br /> Small Dozer <br /> D6R 1 1149-911 $71.22 $221.13 <br /> Totals $149.91 $71.22 $221.13 <br /> Large Dozer <br /> D8R 1 $283.87 $71.22 $355.09 <br /> Totals $283.871 $71.22 $355.09 <br /> Grader <br /> 14G/H 1 1 1 $212.111 $72.28 $294.39 <br /> Totalsl 1 1 $212.111 $72.28 $284.39 <br /> Small Excavator <br /> 320C 1 $97.101 $72.281 $169.38 <br /> Totals $97.101 $72.281 $169.38 <br /> Medium Excavator <br /> 325C 1 i $124.781 $72.281 $197.06 <br /> Totals 1 $124.781 $72.281 $197.06 <br /> 3WO23 <br /> �tO1001-}009 29 of 56 Fleets(Crews) <br /> 90.CR 9o0.wue.A110.i�a 0.survM <br />