Laserfiche WebLink
Closure Cost Estimate <br />Waste Rock Dumps <br />Project Name: Cross and Caribou Reclamation Estimator - Reclamation Plan <br />Date of Submittal: November 23 2021 <br />File Name: RND2_Cross And Caribou Reclamation Cost Estimator_REVB.xlsm <br />Model Version: Version 1.4.1 <br />Cost Data: User Data <br />Cost Data File: SRCE_Cost_Data_File_1_12_Std_2020.xlsm <br />Cost Estimate Type: Surety Cost Basis: Northern Nevada <br />Waste Rock Dumps - Cost Summary <br />Labor Equipment Materials Totals <br />Grading Costs $207 $305 N/A $512 <br />Cover Placement Cost $4,367 $12,985 N/A $17,352 <br />Topsoil Placement Cost $2,184 $6,492 N/A $8,676 <br />Ripping/Scarifying Cost $138 $204 N/A $342 <br />Subtotal Earthworks $6,896 $19,986 $0 $26,882 <br />Revegetation Cost $280 $100 $793 $1,173 <br />TOTALS $7,176 $20,086 $793 $28,055 <br />Waste Rock Dumps - User Input (cont.)You must fill in ALL green cells and relevant blue cells in this section for each dump, lift or dump category <br />Grading Cover Growth Media Revegetation <br />Description <br />(required) <br />Regrading <br />Material <br />Condition <br />Regrading <br />Material <br />Type <br />Regrading <br />Equipment <br />Fleet <br />Slot/Side-by- <br />Side <br />Cover <br />Material <br />Type <br />Cover <br />Placement <br />Equipment <br />Fleet <br />Growth <br />Media <br />Material <br />Type <br />Growth <br />Media <br />Equipment <br />Fleet <br />Seed Mix <br />Slopes <br />Seed Mix Flat <br />Areas <br />Mulch <br />Slopes <br />Mulch <br />Flat Areas <br />Fertilizer <br />Slopes <br />Fertilizer <br />Flat Areas <br />Slope Scarify/ <br />Rip? <br />Flat Area <br />Scarify/ Rip? <br />Scarify/ <br />Ripping Fleet <br />(select)(select)(select)(select)(select)(select)(select)(select)(select)(select)(select)(select)(select)(select)(select)(select)(select) <br />1 Ore Storage 1 Stone - crushed Small No Topsoil Small Truck Topsoil Small Truck Mix 4 Mix 4 Straw Mulch None None None Yes Yes Small Dozer <br />2 Waste Rock Storage 1 Stone - crushed Small No Topsoil Small Truck Topsoil Small Truck Mix 4 Mix 4 Straw Mulch None None None Yes Yes Small Dozer <br />Notes: <br />1. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table <br />11/21/2021 <br />Copyright © 2004 - 2009 <br />SRCE Software. All Rights Reserved. Page 2 of 6 Waste Rock Dumps <br />I I I I I <br />I I I I I I I I I I I I I I I I I I