Laserfiche WebLink
Closure Cost Estimate <br />Underground Openings <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 />Underground Openings Cost Summary <br />Labor Equipment Materials Totals <br />Adits, Portals & Declines Plugging $4,438 $342 $12,711 $17,491 <br />Shaft Backfill/Cover $1,554 $3,298 N/A $4,852 <br />Shaft Capping $1,072 $82 $556 $1,710 <br />TOTALS $7,064 $3,722 $13,267 $24,053 <br />Shaft Plugging <br /> Cover/Cap Backfill/Cover <br />Description <br />(required) <br />Cover <br />Area <br />Backfill <br />or Cover <br />Volume <br />Backfill Equipment <br />Fleet <br />Number of <br />Trucks <br />Backfill <br />Productivity <br />Backfill <br />Hours <br />Total <br />Labor <br />Cost <br />Total <br />Equipment <br />Cost <br />Total <br />Material <br />Cost <br />Total <br />Shaft Cap <br />Cost <br />Total <br />Labor <br />Cost <br />Total <br />Equipment <br />Cost <br />Total <br />Backfill <br />Cost <br />ft2 cy LCY/hr $$$$$$$ <br />1 Potosi Shaft - Backfill 28 311 #REF!2 370 2 $0 $0 $0 $0 $444 $943 $1,387 <br />2 Potosi Shaft - Concrete Plug 28 41 #REF!2 490 1 $1,072 $82 $556 $1,710 $222 $471 $693 <br />3 Ventilation Shaft 1 - Backfill 3 56 #REF!2 377 1 $0 $0 $0 $0 $222 $471 $693 <br />4 Ventilation Shaft 2 - Backfill 3 56 #REF!2 392 1 $0 $0 $0 $0 $222 $471 $693 <br />5 Ventilation Shaft 1 - Concrete Plug 3 4 #REF!2 490 1 $0 $0 $0 $0 $222 $471 $693 <br />6 Ventilation Shaft 2 - Croncrete Plug 3 4 #REF!2 490 1 $0 $0 $0 $0 $222 $471 $693 <br />68 472 7 $1,072 $82 $556 $1,710 $1,554 $3,298 $4,852 <br />11/21/2021 <br />Copyright © 2004 - 2009 <br />SRCE Software. All Rights Reserved. Page 5 of 5 Underground Openings