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 (cont.) Liner Backfill Growth Media Revegetation Description (required) Crew Cut & Fold Time (2) Backfill Material Type Backfill Equipment Fleet Maximum Fleet Size Growth Media Material Type Growth Media Placement Equipment Fleet Maximum Fleet Size Seed Mix Mulch Fertilizer hrs (select)(select)(user override)(select)(select)(user override)(select)(select)(select) 1 Pond 1 2.0 Stone - crushed Small Truck Topsoil Small Truck Mix 4 Hydro Mulch None 2 Pond 2 2.0 Stone - crushed Small Truck Topsoil Small Truck Mix 4 Hydro Mulch None 3 Pond 3A 2.0 Stone - crushed Small Truck Topsoil Small Truck Mix 4 Hydro Mulch None 4 Pond 3B 2.0 Stone - crushed Small Truck Topsoil Small Truck Mix 4 Hydro Mulch None 5 Pond 3C 2.0 Stone - crushed Small Truck Topsoil Small Truck Mix 4 Hydro Mulch None Notes: 1. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table (2) Pond liner removal crew (2Clab + excavator) = 2 General Laborers + 325C Excavator 11/21/2021 Copyright © 2004 - 2009 SRCE Software. All Rights Reserved. Page 2 of 6 Process Ponds I I I I I