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 - Backfill and Growth Media Costs Pond Backfill Growth Media Description (required) Backfill Volume Backfill Fleet Fleet Productivity Number of Trucks/ Scrapers Total Fleet Hours Total Labor Cost Total Equipment Cost Total Backfill Cost Growth Media Volume Growth Media Fleet Fleet Productivity Number of Trucks/ Scrapers Total Fleet Hours Total Labor Cost Total Equipment Cost Total Growth Media Cost cy LCY/hr hrs $$$cy LCY/hr $$$ 1 Pond 1 225 725/966G/D7R 458 2 1 $222 $471 $693 112 725/966G/D7R 511 11 1 $595 $1,661 $2,256 2 Pond 2 1,532 725/966G/D7R 461 2 3 $666 $1,414 $2,080 511 725/966G/D7R 511 11 1 $595 $1,661 $2,256 3 Pond 3A 40 725/966G/D7R 466 2 1 $222 $471 $693 27 725/966G/D7R 511 11 1 $595 $1,661 $2,256 4 Pond 3B 78 725/966G/D7R 460 2 1 $222 $471 $693 39 725/966G/D7R 511 11 1 $595 $1,661 $2,256 5 Pond 3C 379 725/966G/D7R 466 2 1 $222 $471 $693 95 725/966G/D7R 511 11 1 $595 $1,661 $2,256 2,254 7 $1,554 $3,298 $4,852 783 5 $2,975 $8,305 $11,280 11/21/2021 Copyright © 2004 - 2009 SRCE Software. All Rights Reserved. Page 5 of 6 Process Ponds I I I I I