|
Closure Cost Estimate
<br />Cost Summary
<br />Project Name: Cross and Caribou Reclamation Estimator
<br />Project Date: November 23 2021
<br />Model Version: Version 1.4.1
<br />File Name: RND2_Cross And Caribou Reclamation Cost Estimator_REVB.xlsm
<br />A. Earthwork/Recontouring Labor (1)Equipment (2)Materials Total
<br />Exploration $0 $0 $0 $0
<br />Exploration Roads & Drill Pads $0 $0 $0 $0
<br />Roads $3,948 $9,585 $0 $13,533
<br />Well Abandonment $0 $0 $0 $0
<br />Pits $0 $0 N/A $0
<br />Quarries & Borrow Areas $0 $0 $0 $0
<br />Underground Openings $7,064 $3,722 $13,267 $24,053
<br />Process Ponds $6,044 $12,383 $0 $18,427
<br />Heaps $0 $0 $0 $0
<br />Waste Rock Dumps $6,896 $19,986 $0 $26,882
<br />Landfills $0 $0 $0 $0
<br />Tailings $0 $0 $0 $0
<br />Foundation & Buildings Areas $3,276 $9,738 $0 $13,014
<br />Yards, Etc.$4,368 $12,984 $0 $17,352
<br />Drainage & Sediment Control $0 $0 $0 $0
<br />Generic Material Hauling $2,869 $7,881 $0 $10,750
<br />Other User Costs (from Other User sheet)$0 $0 $0 $0
<br />Other**$0
<br />Subtotal $34,465 $76,279 $13,267 $124,011
<br />Mob/Demob if included in Other User sheet $0 $0 $0 $0
<br />Mob/Demob $0
<br />Subtotal "A"$34,465 $76,279 $13,267 $124,011
<br />B. Revegetation/Stabilization Labor (1)Equipment (2)Materials Total
<br />Exploration $0 $0 $0 $0
<br />Exploration Roads & Drill Pads $0 $0 $0 $0
<br />Roads $280 $100 $696 $1,076
<br />Well Abandonment N/A
<br />Pits $0 $0 $0 $0
<br />Quarries & Borrow Areas $0 $0 $0 $0
<br />Underground Openings N/A
<br />Process Ponds $700 $250 $685 $1,635
<br />Heaps $0 $0 $0 $0
<br />Waste Rock Dumps $280 $100 $793 $1,173
<br />Landfills $0 $0 $0 $0
<br />Tailings $0 $0 $0 $0
<br />Foundation & Buildings Areas $420 $150 $342 $912
<br />Yards, Etc.$940 $337 $6,548 $7,825
<br />Drainage & Sediment Control $0 $0 $0 $0
<br />Generic Material Hauling $140 $50 $114 $304
<br />Other User Costs (from Other User sheet)$0 $0 $0 $0
<br />Other**$0
<br />Subtotal "B"$2,760 $987 $9,178 $12,925
<br />C. Detoxification/Water Treatment/Disposal of Wastes**Labor (1)Equipment (2)Materials Total
<br />Process Ponds/Sludge $0
<br />Heaps $0
<br />Dumps (Waste & Landfill) $0
<br />Tailings $0
<br />Surplus Water Disposal $0
<br />Monitoring $0
<br />Miscellaneous $0
<br />Solid Waste - On Site $905 $1,695 N/A $2,600
<br />Solid Waste - Off Site $0
<br />Hazardous Materials $0
<br />Hydrocarbon Contaminated Soils $0 $0 $0 $0
<br />Other User Costs (from Other User sheet)$0 $0 $0 $0
<br />Other**$0
<br />Subtotal "C"$905 $1,695 $0 $2,600
<br />Labor (1)Equipment (2)Materials Total
<br />Foundation & Buildings Areas $2,639 $2,389 $0 $5,028
<br />Other Demolition $0 $0 $0 $0
<br />Equipment Removal $0 $0 $0 $0
<br />Fence Removal $2,241 $822 $3,063
<br />Fence Installation $1,137 $270 $7,980 $9,387
<br />Culvert Removal $1,938 $710 N/A $2,648
<br />Pipe Removal $2,144 $357 N/A $2,501
<br />Powerline Removal $0 $0
<br />Transformer Removal $0 $0
<br />Rip-rap, rock lining, gabions $0 $0 $0 $0
<br />Other Misc. Costs $0 $0 $0 $0
<br />Other User Costs (from Other User sheet)$0 $0 $0 $0
<br />Other**$0
<br />Subtotal "D"$10,099 $4,548 $7,980 $22,627
<br />Labor (1)Equipment (2)Materials Total
<br />Reclamation Monitoring and Maintenance $7,104 $20,084 $1,306 $28,494
<br />Ground and Surface Water Monitoring $0 $0 $0 $0
<br />Other User Costs (from Other User sheet)$0 $0 $0 $0
<br />Subtotal "E"$7,104 $20,084 $1,306 $28,494
<br />E. Monitoring
<br />D. Structure, Equipment and Facility Removal, and Misc.
<br />11/21/2021
<br />Copyright © 2004 - 2008
<br />SRCE Software. All Rights Reserved. Page 1 of 3 11/21/2021
<br />I
<br />I I I
<br />I I I I
<br />I
<br />I
<br />I
|