2024-12-16_REVISION - M1977410 (12)

Home Browse Search

Closure Cost Estimate Haul Material Project Name: Cross and Caribou Reclamation Estimator - Reclamation Plan Date of Submittal: November 23 2021 File Name: RND2_Cross And Caribou Reclamation Cost Estimator_REVB.xlsm Model Version: Version 1.4.1 Cost Data: User Data Cost Data File: SRCE_Cost_Data_File_1_12_Std_2020.xlsm Cost Estimate Type: Surety Cost Basis: Northern Nevada Generic Material Hauling - Cost Summary Labor Equipment Materials Totals Hauling/Crush/Screen/Compact $616 $1,287 N/A $1,903 Cover Placement Cost $1,092 $3,246 N/A $4,338 Topsoil Placement Cost $1,092 $3,246 N/A $4,338 Ripping/Scarifying Cost $69 $102 N/A $171 Subtotal Earthworks $2,869 $7,881 $0 $10,750 Revegetation Cost $140 $50 $114 $304 TOTALS $3,009 $7,931 $114 $11,054 Generic Material Hauling - User Input Facility Description Physical Hauled Material Crushing & Screening Cover Growth Media Description (required)ID Code Type Final Surface Area Average Ripping Distance Material Volume Required Distance from Borrow Source (1) Slope to Borrow Source Crush Material Screen Material Loss to Crushing/ Screening Distance to Placement Location (2) Slope to Placement Cover Thickness Distance to Cover Borrow Slope to Borrow Growth Media Thickness Distance to Growth Material Stockpile Slope to Stockpile -1 acres ft cy ft % grade %ft % grade in ft % grade in ft % grade 1 Idaho Tunnel Regrade UG Mine - Openings Horizontal0.09 50 507 260 -5.0 No Yes 10%50 -3.0 20 22,704 -7.0 4 22,704 -7.0 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) 11/21/2021 Copyright © 2004 - 2009 SRCE Software. All Rights Reserved. Page 1 of 5 Haul Material I I I I I I I I I I I I I I I I I I I I I I I I