2024-12-16_REVISION - M1977410 (12)

Home Browse Search

Closure Cost Estimate Process Ponds 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 Process Ponds - Cost Summary Labor Equipment Materials Totals Backfilling Costs $1,554 $3,298 N/A $4,852 Growth Media Placement Costs $2,975 $8,305 N/A $11,280 Liner Cutting & Folding Costs $1,515 $780 N/A $2,295 Subtotal Earthworks $6,044 $12,383 $0 $18,427 Revegetation Costs $700 $250 $685 $1,635 TOTALS $6,744 $12,633 $685 $20,062 Process Ponds - User Input You must fill in ALL green cells and relevant blue cells in this section for each pond Facility Description Pond Dimensions (1)Backfill - (If trucks are used) (1)Growth Media Description (required)ID Code Pond Length Pond Width Pond Depth Pond Sideslope Angle Disturbed Area (if calculated elsewhere) Percent Backfill Distance from Backfill Borrow Slope from Facility to Borrow Area Pond Volume (if calculated elsewhere) Growth Media Thickness Distance from Growth Media Stockpile Slope from Facility to Stockpile -1 ft ft ft _H:1V acres (100% if blank) ft % grade cy in ft % grade 1 Pond 1 54 28 6.0 67%300 16%24 22,704 -7% 2 Pond 2 113 61 8.0 75%275 0%24 22,704 -7% 3 Pond 3A 12 30 5.0 60%230 0%24 22,704 -7% 4 Pond 3B 15 35 6.0 67%260 -5%24 22,704 -7% 5 Pond 3C 32 40 10.0 80%215 -3%24 22,704 -7% Notes: 1. All Physical parameters must be input even if manual overrides for volume or area are used. 2. 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 6 Process Ponds I I I I I