Laserfiche WebLink
-stake Mining company Jun.17,2019 <br /> R-gulzr(112E)OFe W—F.Iun,auon P-rmA Applicatun P.Fage <br /> Project Name:Pitch Mine Reclamation Project-Reclamation Plan <br /> Date of Submittal:March 1,2019 <br /> File Name:SRCE Verslon_1_I t 016c 2019-06-06 amh User 3 Updates.dsm <br /> Model Version:Version 1.4.1 <br /> Cost Data:User Data <br /> Cost Data File:SRCE_Cost_daG-USR_1_12_2019-05-14.dsm <br /> Cost Estimate Type:Surety Cost Basis:Northern Nevada <br /> Cost Schedule and Financial Analysis <br /> Budget rear: 2ot9 Inflation Rate trl lxl: 2.Ox <br /> FM Year of O anon Market Risk(MRjjx l: <br /> OPerating Perod �. Discoure Rate l 0): 5.0% <br /> Cosure Year 1: 2019 1-a <br /> Closure Period: 5 year. Closure Period: <br /> Post Cie...Perod IS yeas Post Cbsve Period: <br /> Process Pondsrslud e <br /> Hea f S f <br /> Dum s(Waste&LandrR) f - $ <br /> f <br /> aAm e s s f <br /> —pw.Were,De f - $ $ <br /> Non—, f - s f <br /> Mncelari—. s - f s <br /> Solid West.-On Site f f - $ s <br /> Sold Waste-oO sit. $ It - s f <br /> HaudB Materials S - f - $ f <br /> H drocarhon COMaminat.d Soil. S s - f $ <br /> Puro Ilrwn Sdul-M9ps sn-) t - s - $ f <br /> Eva onon hom I I reen Mgmt sneer t -s - S s <br /> Tr.almenl arum Sdutop mg.,sheN) s - It - $ s <br /> Deconlaminapon from solution M nit sheet) - t s $ <br /> Other User Costs hom Omer Uwr sheet s 0as,0oo f ti A00 $ "p-0 <br /> Omo" - It9t0 o f as,s.5 f 698,Subtotal5ubto "C" f 10126. f 1.921.soy t Us <br /> D.Structure.Equipment and facility Removal,and Misc. <br /> F...danpn&Buildin s Areas S - f <br /> Other De"e— s It <br /> Eauwment Removal s <br /> Fence Removal It <br /> Fence Iretalation f <br /> Culvert Removal It <br /> Pi Removal 1 f <br /> Povredine Removal S - f <br /> Trensiomer Removal t - It <br /> Ri ra,rock hmpg.gabson, f <br /> Other Mr..Costs <br /> OMer User Costs hom Other User shell S - f <br /> O he" f f <br /> Subtotal"D" t t - s <br /> RecWmalron MonAain antl Maintenance $ <br /> Grountl antl Surface Water Moniton cacubted hom user in b MOMgr Sheet f f <br /> Other User Costs Iirom Other User she f <br /> Subtotal"E" $ s - f <br /> Construciron Mana emeM f <br /> c—Irudpn Su on s <br /> Road Mamtenance 5 f <br /> Otner User Costs iron er User wheal S <br /> Olhe," Oth S <br /> Subtotal'T' <br /> Closure—in f <br /> General&Aemnlstraten f <br /> Human Rine—se _ f <br /> Other User Costs from Other User she) f <br /> Other" S <br /> Subtotal"G" <br /> Subtotal A through G f as 722 f ?827,995 S <br /> Page 17 of 18 HOMESTAKE MINING COMPANY <br /> 23 0 164 <br />