2024-12-16_REVISION - M1977410 ‎(12)‎

• Permit No: M1977410
• IBM Index Class Name: Revision
• Doc Date: 12/16/2024
• Doc Name Note: Appendix L-1 2021 Reclamation Cost Calculation
• Doc Name: Request For Conversion
• From: Grand Island Resources LLC
• To: DRMS
• Type & Sequence: CN1
• Email Name: JPL
• Email Name: JLE
• Email Name: EL1
• Email Name: LJW
• Email Name: THM
• Media Type: D
• Archive: No

Closure Cost Estimate
Foundations & Buildings
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
Buildings & Foundation Demolition Cost Summary
Labor Equipment Materials Totals
Building Demolition Cost $2,361 $1,667 N/A $4,028
Wall Demolition Cost $0 $0 N/A $0
Slab Demolition $278 $722 N/A $1,000
Subtotal Demolition $2,639 $2,389 $0 $5,028
Cover Placement Cost $3,276 $9,738 N/A $13,014
Growth Media Placement Cost $0 $0 N/A $0
Ripping/Scarifying Cost $0 $0 N/A $0
Subtotal Earthworks $3,276 $9,738 $0 $13,014
Revegetation Cost $420 $150 $342 $912
TOTALS $6,335 $12,277 $342 $18,954
Building & Foundation Demolition Costs Uses RS Means Heavy Construction Cost Data for building and wall demolition cost calculations. Uses CAT Handbook for slab breaking production.
Building Demolition Wall Demolition Slab Demolition Total Costs
Description
(required)
Building
Footprint
(slab area)Building Volume Wall Length Wall Area
Slab Demolition
Fleet Slab Volume
Total
Labor
Cost
Total
Equipment
Cost
Total Building
Demolition Cost
Total
Labor
Cost
Total
Equipment
Cost
Total
Wall Demolition
Cost
Total
Labor
Cost
Total
Equipment
Cost
Total Slab
Breaking Cost
Total
Labor
Cost
Total
Equipment
Cost
Total
Demolition
Costs
sqft cu ft ft sq ft cy $$$$$$$$$$$$
1 Cross Snow Shed 1,640 13,120 348 0 325C 20 $2,230 $1,574 $3,804 $0 $0 $0 $139 $361 $500 $2,369 $1,935 $4,304
2 Flow Shed 1 60 480 32 0 325C 1 $82 $58 $140 $0 $0 $0 $139 $361 $500 $221 $419 $640
3 Flow Shed 2 36 288 24 0 325C 0 $49 $35 $84 $0 $0 $0 $0 $0 $0 $49 $35 $84
13,888 21 $2,361 $1,667 $4,028 $0 $0 $0 $278 $722 $1,000 $2,639 $2,389 $5,028
11/21/2021
Copyright © 2004 - 2009
SRCE Software. All Rights Reserved. Page 4 of 6 Foundations & Buildings