Laserfiche WebLink
Closure Cost Estimate <br /> Waste Rock Dumps <br /> Project Name: TR114 Silo-Reclamation Plan <br /> Date of Submittal: 4/9/2019 <br /> File Name: TR114 Silo SRCE TVO 04092019.xism <br /> Model Version:Version 1.4.1 <br /> Cost Data:User Data <br /> Cost Data File:SRCE_CCV_bonding_cost_data_file.xlsm <br /> Cost Estimate Type:Surety Cost Basis:Northern Nevada Bonding <br /> Waste Rock Dumps-Cost Summary <br /> Labor Equipment Materials Totals <br /> Grading Costs $124 $498 N/A $622 <br /> Cover Placement Cost $0 $0 N/A $0 <br /> Topsoil Placement Cost $0 $0 N/A $0 <br /> Ripping/Scarifying Cost $0 N/A $0 <br /> Subtotal Earthworks $124 $498 $0 $622 <br /> Reve etation Cost $0 $0 $0 $0 <br /> TOTALS $124 $498 $0 $622 <br /> Waste Rock Dumps-Regrading Costs <br /> Productivity=Dozer Productivity x Grade Correction x Density Correction x Operator(0.75)x Material x Visibility x Job Efficiency(0.83)x(Slot/Side-by-Side)x(Altitude Deration) <br /> Uncorrected Side-by-side Total Total Total <br /> Description Regrading Dozing Distance Dozer Grade Dozing Density or Total Hourly Total Dozer Labor Equipment Regrading <br /> (required) Volume (see above) Regrading Fleet Productivity Correction Material Correction Slot Dozing Productivity Hours Cost Cost Cost <br /> cy 8 cy/hr cy/hr hr $ $ $ <br /> 1 Grade Retaining wall 0 50 D10R 2,934 1.6 1.0 0.82 1.2 2,789 1 $62 $249 $311 <br /> 2 Grade Retaining wall Ends 0 50 D10R 2.934 1.6 1.0 0.82 1.2 2,789 1 $62 $249 $311 <br /> 0 2 $124 $498 $622 <br /> 4/15/2019 <br /> Page 4 of 6 Waste Rock Dumps <br />