2024-12-16_REVISION - M1977410 (12)

Home Browse Search

Closure Cost Estimate Misc. Costs 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 Miscellaneous Cost Summary Labor Equipment Materials Totals Fence Removal $2,241 $822 N/A $3,063 Fence Installation $1,137 $270 $7,980 $9,387 Culvert & Buried Pipe Removal $1,938 $710 N/A $2,648 Surface Pipe Removal $2,144 $357 N/A $2,501 Power Lines $0 N/A N/A $0 Substations/Transformers $0 N/A N/A $0 Rip-rap, rock lining, gabions $0 $0 $0 $0 Other Costs $0 $0 $0 $0 TOTALS $7,460 $2,159 $7,980 $17,599 Culvert & Buried Pipe Removal You must fill in ALL green and blue cells Input Costs Description (required)ID Code Length Type Location Labor Cost Equipment Cost -1 ft (select type)(select )$$ 1 New Road (Culvert 1)72.5 36 in (1m) DiameterOn site $969 $355 2 New Road (Culvert 2)72.5 36 in (1m) DiameterOn site $969 $355 $1,938 $710 Notes: Surface Pipe Removal You must fill in ALL green and blue cells Input Costs Description (required)ID Code Length Type Location Labor Cost Equipment Cost -1 ft (select type)(select )$$ 1 Segment 1 35 6 in (150 mm) - 8 in (200 mm)On site $97 $16 2 Segment 2 208 6 in (150 mm) - 8 in (200 mm)On site $574 $96 3 Segment 3 90 6 in (150 mm) - 8 in (200 mm)On site $248 $41 4 Segment 4 229 6 in (150 mm) - 8 in (200 mm)On site $632 $105 5 Segment 6 90 6 in (150 mm) - 8 in (200 mm)On site $248 $41 6 Segment 6 125 6 in (150 mm) - 8 in (200 mm)On site $345 $58 $2,144 $357 Notes: 11/21/2021 Copyright © 2004 - 2009 SRCE Software. All Rights Reserved. 2 of 5 Misc. Costs I I I I