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.xlsm <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 /> MEANS CREW DEFINITIONS <br /> Crew composition from Means Heavy Construction 2005 Edition by permission of R.S.Means/Reed Construction Data. <br /> For use with misc.unit costs where Means is the source for productivity <br /> 1 Clab-Seedling Planting/Block Wall Demolition <br /> General Laborer 11 $0.00 $50.101 $50.10 <br /> Totals $0.00 $50.101 $50.10 <br /> 2 Clab-Barbed Wire/Wood Fence Removal,Drainpipe Installation,Pumping,Evaporation <br /> General Laborer 2 1 $0,001 $100,20 $100,20 <br /> Light Truck-1.5 on 1 1 $47.401 $0.001 S47.40 <br /> Tatalsl 1 1 $47.401 $100.20 $147.60 <br /> 2 Clab+Excavator-Pond Liner Cut and Fold <br /> General Laborer 2 $0.00 $100,20 $100.20 <br /> 325C 1 $124.78 $72.28 $197.06 <br /> Totalsl 1 1 $124.781 $172.481 S297.26 <br /> 2 Clab+Welder-Bat Gates <br /> General Laborer 2 $0.001 $100.20 $100.20 <br /> Welding Equipment 1 $24.941 $72.281i $97.22 <br /> Light Truck-1.5 Ton 1 $47.401 $0.001 $47.40 <br /> Totalsl 1 1 $72.341 $172.481 $244.82 <br /> 3 Clab-Foam Adit Plugs <br /> General Laborer 2 $0.00 $100.201 $100.20 <br /> 420D 4WD Backhoe 1 $50.82 $72.28 1 $123.10 <br /> Light Truck-1.5 on 1 1 $47.401 $0.001 $47.40 <br /> Totalsl 1 1 $98.221 $172.481 $270.70 <br /> 3 Clab+Welder-Culvert Bat Gate <br /> General Laborer 2 $0.00 $100.20 $100.20 <br /> Weldin Equipment 1 $24.94 $72.28 $97.22 <br /> 420D 4WD Backhoe 1 $50.82 $72.28 $123.10 <br /> Light Truck-1.5 Ton 1 1 $47.40 $0.00 $47.40 <br /> Totalsl $123.16 $244.76 $367.92 <br /> 3 Clab D-3 Laborers+Foreman-Decontamination <br /> General Laborer 3 $0,001 $150.301 $150.30 <br /> Foreman 1 $0.00 $93.43 $93.43 <br /> Supervisor's Truck 1 $25.88 $0.00 $25.88 <br /> Light Truck-1.5 Ton 1 1 $47.401 $0.001 $47.40 <br /> Totalsl 1 1 $73,281 $243.731 $317.01 <br /> 3 SKWK-Liner Installation <br /> Skilled Laborer 3 $0.00 $152.16 $152.16 <br /> HDEP Welder(pipe or liner 1 $44.36 $0.00 $44.36 <br /> 420D 4WD Backhoe 1 $50.82 $72.28 $123.10 <br /> $0.00 $0.00 <br /> $0.00 $0.00 <br /> $0.00 $0.00 <br /> Totals $95.18 $224.44 $319.62 <br /> 3/2/2023 <br /> cormrpcxow.zao9 32 of 56 <br /> sRa som..R_a�x;mu a,,,.n. Fleets(Crews) <br />