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 - Foundation Cover and Growth Media Costs
Foundation Cover Growth Media Total Cover & Growth Media Costs
Description
(required)Cover Volume Cover Repacement Fleet
Fleet
Productivity
Number of
Trucks/ Scrapers
Total Fleet
Hours
Total
Labor
Cost
Total
Equipment
Cost
Total Cover
Cost
Growth Media
Volume
Growth Media
Repacement Fleet
Fleet
Productivity
Number of
Trucks/
Scrapers
Total Fleet
Hours
Total
Labor
Cost
Total
Equipment
Cost
Total
Growth Media
Cost
Total
Labor
Cost
Total
Equipment
Cost Total Costs
cy LCY/hr $$$cy LCY/hr $$$$$$
1 Cross Snow Shed 61 725/966G/D7R 535 23 1 $1,092 $3,246 $4,338 $0 $0 $0 $1,092 $3,246 $4,338
2 Flow Shed 1 2 725/966G/D7R 535 23 1 $1,092 $3,246 $4,338 $0 $0 $0 $1,092 $3,246 $4,338
3 Flow Shed 2 1 725/966G/D7R 535 23 1 $1,092 $3,246 $4,338 $0 $0 $0 $1,092 $3,246 $4,338
64 3 $3,276 $9,738 $13,014 $0 $0 $0 $3,276 $9,738 $13,014
11/21/2021
Copyright © 2004 - 2009
SRCE Software. All Rights Reserved. Page 5 of 6 Foundations & Buildings
-