2019-04-11_REVISION - M1980244 (2)

Home Browse Search

Closure Cost Estimate Haul Material Project Name: Study Cell TR113-Reclamation Plan Date of Submittal: 4/2/2019 File Name: Study Cell.xlsm Model Version:Version 1.4.1 Cost Data:User Data Cost Data File:SRCE_CCV_bonding_cost_data_fiie.xlsm Cost Estimate Type:Surety Cost Basis:Northern Nevada Bonding Generic Material Hauling-Cost Summary Labor Equipment Materials Totals Hauling/CrustVScreen/Compact $1,480 $9,224 N/A $10,704 Cover Placement Cost $0 $0 N/A $0 Topsoil Placement Cost $0 $0 N/A $0 Ripping/Scarifying Cost $617 $2,490 N/A $3.107 Subtotal Earthworks $2,097 $11,714 $0 $13,811 Revegetation Cost $0 $0 $0 $0 TOTALSI $2,097 11,714 0 513,811 Generic Material Hauling-User Input Facility Description Physical Hauled Material Crushing&Screening Cover Growth Media Distance Slope Distance Distance Final Average Material from to Loss to to Slope to Slope Distance to Slope Description Surface Ripping Volume Borrow Borrow Crush Screen Crushing/ Placement to Cover Cover to Growth Media Growth Material to (required) ID Code Type Area Distance Required Source(1) Source Material Material Screening Location(2) Placement Thickness Borrow Borrow Thickness Stockpile Stockpile acres 8 cy R %grade % it %grade in 0 %grade in 8 %grade 1 Remove Ore Heap Leach 1.68 12,687 1,126 2.0 2 Remove DCF and Liner Heap Leach 1.68 2 12,587 1,126 2.0 Notes: 1.Input distance to crusher if material to be crushed 2.Input distance from crusher to placement if material to be Crushed 3.If Slope from facility to borrow source is>20,downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook(see Productivty Sheet) Density of 1.43 tonsicy Generic Material Hauling-User Input(cont) Hauling Material Cover Growth Media Revegetation Each Cover Growth Material Fleet Size Compact Placement Media Growth Media Description Haul Hauling (from/to After Cover Equipment Maximum Material Equipment Maximum Seed Mulch Fertilizer Scarify/ Scarifying/ (required) Material Type Fleet crusher) Placement? Material Type Fleet Fleet Size Type Fleet Fleet Size Mix Type Type Rip? Ripping Fleet (select) (select) (user override) (select) (select) (user override) (select) (select) (user override) (select) (select) (select) (select) (select) 1 Remove Ore Granite-brok XLarge Truck No No 2 Remove DCF and Liner Gravel XLarge Truck No Yes Large Dozer Notes: 1.Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table Generic Material Hauling-Load,Haul,Place and Grade Material Haulage Crush and/or Compact Total Total Material Final Material Number of Hauling Hauling Crush/ Compact Compact Load/Haull Description Volume Material Haulage Fleet Trucks/ Total Fleet Labor Equipment Screen Labor Equipment Place (required) to Crusher Volume Fleet Productivity Scrapers Hours Cost Cost Cost Cost Cost Cost cy cy LCY/hr $ $ 5 $ $ $ 1 Remove Ore 12,587 12,587 793C/994D 1,047 1 12 $740 $4,612 $0 $0 $0 $5,352 2 Remove DCF and Liner 12,587 12,587 793C/994D 1,085 1 12 $740 $4,612 $0 $0 $0 $5,352 25,174 25,174 24 1,480 9,224 $0 $0 o $10,704 Notes:Final Material Volume includes allowance for additional material hauled to crushing/screening plant based on Loss to Crushing/Screening input above. Generic Material Hauling-Cover and Growth Media Costs Cover Placement Growth Media Placement Cover Cover Total Total Total Cover Growth Media Growth Media Number of Total Total Total Topsoil Description Placement Fleet Number of Total Fleet Labor Equipment Placement Growth Media Placement Fleet Trucks/ Total Fleet Labor Equipment Placement (required) Cover Volume Fleet Productivity Trucks/Scrapers Hours Cost Cost Cost Volume Fleet Productivity Scrapers Hours Cost Cost Cost cy LCY/hr $ $ $ cy LCY/hr $ $ $ 1 Remove Ore $0 $0 $0 0 $0 $0 $0 2 Remove DCF and Liner $0 $0 $0 0 $0 $0 $0 0 0 $0 $0 SO $0 Generic Material Hauling-Scarifying/Revegetation Costs Scarifying/ Scarifying/ Total Total Scarifying/ Ripping Ripping Scarifying/ Revegetation Revegetation Revgetation Total Description Surface Ripping Labor Equipment Ripping Labor Equipment Material Revegetation (required) Area Hours Cost Cost Cost Cost Cost Cost Cost acres hrs $ $ $ $ $ $ $ 1 Remove Ore 1.68 $0 $0 $0 $0 $0 $0 $0 2 Remove DCF and Liner 1.68 10 $617 $2,490 $3.107 $0 $0 $0 $0 3.36 10 $617 $2,490 $3,107 $0 $0 $0 $0 4/2/2019 Page 1 of 1 Haul Material