Laserfiche WebLink
Closure Cost Estimate <br />Yards, Etc. <br />Project Name: Cross and Caribou Reclamation Estimator - Reclamation Plan <br />Date of Submittal: November 23 2021 <br />File Name: RND2_Cross And Caribou Reclamation Cost Estimator_REVB.xlsm <br />Model Version: Version 1.4.1 <br />Cost Data: User Data <br />Cost Data File: SRCE_Cost_Data_File_1_12_Std_2020.xlsm <br />Cost Estimate Type: Surety Cost Basis: Northern Nevada <br />Yards, Etc. - Cost Summary <br />Labor Equipment Materials Totals <br />Regrading Cost $0 $0 N/A $0 <br />Cover Placement Cost $2,184 $6,492 N/A $8,676 <br />Growth Media Placement Cost $2,184 $6,492 N/A $8,676 <br />Ripping/Scarifying Cost $0 $0 N/A $0 <br />Subtotal Earthworks $4,368 $12,984 $17,352 <br />Revegetation Cost $940 $337 $6,548 $7,825 <br />TOTALS $5,308 $13,321 $6,548 $25,177 <br />Yards, Etc. - User Input You must fill in ALL green cells and relevant blue cells in this section for each building or facility <br />Facility Description Physical Cover Growth Media <br />Description <br />(required)ID Code Type Area <br />Average Flat <br />Area Long <br />Dimension <br />(ripping <br />distance) <br />Regrade <br />Volume <br />(calculated <br />elsewhere) <br />Cover <br />Thickness <br />Distance <br />from <br />Cover <br />Borrow Area <br />Slope from <br />Facility to <br />Borrow Area <br />Growth <br />Media <br />Thickness <br />Distance <br />from <br />Growth Media <br />Stockpile <br />Slope from <br />Facility to <br />Stockpile <br />-1 acres ft cy in ft % grade in ft % grade <br />1 Limber/Lodgepole Pine Revegetation 1.51 <br />2 Willow/Spruce/Fir Woodland Revegetation 0.50 <br />3 Willow Woodland Revegation 0.50 <br />4 Aspen Woodlands Revegetation 1.21 <br />5 Caribou 300 Level Reclamation 0.06 12 22,704 -7.0 12 22,704 -7.0 <br />6 Potosi Shaft Reclamation 0.33 12 22,704 -7.0 12 22,704 -7.0 <br />Notes: <br /> 1. All Physical parameters must be input even if manual overrides for volume or area are used. <br /> 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) <br />Items 1-4 address the costs associated with purchasing native trees and shrubs, in addition to the seed mixtures costed out in other sheets <br />Items 5 and 6 address revegetation costs associated with reseeding entire Caribou 300 permit area and Potosi shaft permit area <br />11/21/2021 <br />Copyright © 2004 - 2009 <br />SRCE Software. All Rights Reserved. 1 of 6 Yards, Etc. <br />I I I I I