2024-12-16_REVISION - M1977410 (12)

Home Browse Search

Closure Cost Estimate Yards, Etc. 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 Yards, Etc. - Cost Summary Labor Equipment Materials Totals Regrading Cost $0 $0 N/A $0 Cover Placement Cost $2,184 $6,492 N/A $8,676 Growth Media Placement Cost $2,184 $6,492 N/A $8,676 Ripping/Scarifying Cost $0 $0 N/A $0 Subtotal Earthworks $4,368 $12,984 $17,352 Revegetation Cost $940 $337 $6,548 $7,825 TOTALS $5,308 $13,321 $6,548 $25,177 Yards, Etc. - Scarifying/Revegetation Costs Description (required) Surface Area Area Long Dimension Ripping/ Scarifying Fleet Scarifying/ Ripping Hours Scarifying/ Ripping Labor Costs Scarifying/ Ripping Equipment Cost Total Scarifying/ Ripping Costs Revegetation Labor Cost Revegetation Equipment Cost Revgetation Material Cost Total Revegetation Cost acres ft hrs $$$$$$$ 1 Limber/Lodgepole Pine Revegetation 1.51 0 $0 $0 $0 $211 $76 $2,265 $2,552 2 Willow/Spruce/Fir Woodland Revegetation 0.50 0 $0 $0 $0 $140 $50 $750 $940 3 Willow Woodland Revegation 0.50 0 $0 $0 $0 $140 $50 $750 $940 4 Aspen Woodlands Revegetation 1.21 0 $0 $0 $0 $169 $61 $1,815 $2,045 5 Caribou 300 Level Reclamation 0.10 Select Fleet $0 $0 $0 $140 $50 $225 $415 6 Potosi Shaft Reclamation 0.33 Select Fleet $0 $0 $0 $140 $50 $743 $933 4.15 $0 $0 $0 $940 $337 $6,548 $7,825 11/21/2021 Copyright © 2004 - 2009 SRCE Software. All Rights Reserved. 6 of 6 Yards, Etc. I I I I I