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 /> CONCRETE BREAKING <br /> Slab demolition <br /> Footing demolition <br /> Wall demolition <br /> Small-Cat 325B Excavator wl H140D s Hammer <br /> 325C 1 $124.78 $72.28 $197.06 <br /> H-120 fits 325 1 $69.63 $0.00 $69.63 <br /> D9R 1 $384.881 $71.221 $456.10 <br /> Totalsl 1 $579.291 $143.501 $722.79 <br /> Medium-Cat 345B Excavator w/H1 BOD s Hammer <br /> 345E 1 i $216.181 $72,281 $288.46 <br /> H-160 fits 345 1 1 $136.681 $0.00 $136.68 <br /> D9R 1 1 $384.881 $71.22 $456.10 <br /> Totalsi 1 $737.741 $143.501 $881.24 <br /> Large-Cat 385B Excavator w/H180D s Hammer <br /> 385BL i1 $333.41 $72.28 $405.69 <br /> H-180(fits 3651385 1 $178.461 $0.001 $17,1 6 <br /> D9R 1 $384.881 $71.22 $456.10 <br /> Totalsl $896.751 $143.501 $1,040.25 <br /> DRILL HOLE ABANDONMENT <br /> Drill Hole-Grout or Cement <br /> Pump(plugging)Drill Rig 1 1 $177,431 $71.221 $248.65 <br /> Driller's Helper li 2 1 $0.00 $100.821 $100.82 <br /> Totalsl 1 1 $177.431 $172.041 $349.47 <br /> Drill Hole-Inert Media(Means Crew B-11 M+1 Laborer) <br /> 420D 4WD Backhoe 1 1 $50+821 $72.28 $123.10 <br /> General Laborer 1 1 $0.001 $50,101i $50.10 <br /> Totalsl 1 1 $50.821 $122,381 $173.20 <br /> Drill Hole-Casing Perforation or Removal <br /> Heavy Duty Drill Rig 1 1 $184,191 $71.221 $255.41 <br /> Driller's Helper 2 1 $0.001 $100.82 1 $100.82 <br /> Totalsl 1 1 $194.191 $172.041 $356.23 <br /> MAINTENANCE FLEET <br /> Road Grading,Dust Suppression,Clean Up <br /> Maintenance-Small Water Truck and Cat 14G Grader <br /> 613E 5,000 al Water Wagon 1 $101.861 $43.141 $145.00 <br /> 120H 1 $147.601 $72.281 $219.88 <br /> Totalsl 1 1 $249.461 $115.421 $364.88 <br /> Maintenance-Medium Water Truck and Cat 16G Grader <br /> 613E(5,000 gal)Water Wagon 1 $101.86 $43.14 $145+00 <br /> 14G/H 1 1 $212.11 li $72.28 $284.39 <br /> Totalsl 1 1 $313.971 $115.42 $429.39 <br /> Maintenance-Large Water Truck and Cat 16G Grader <br /> 621E(8,000 al)Water Wagon 1 1 $171.871 $43.14 $215.01 <br /> 16G/H 1 $76.22 $72.281i $148.50 <br /> Totalsl I $248.091 $115.421 $363.51 <br /> PROJECT SUPERVISION <br /> Foreman 1 1 $0.00 $93.43 $93.43 <br /> Supervisor's Truck 1 $25.88 $0.00 $25.88 <br /> Totalsl 1 1 $25.881 $93.431 $119.31 <br /> 31212023 <br /> � R 31 of 56 Fleets(Crews) <br />