Laserfiche WebLink
aka Minng Company June 17.2019 <br /> Regular 012d)Oparatipn Rechmah-Parma Applcanon Package <br /> Project Name:Pitch Mine Reclama0on Project-Reclamation Plan <br /> Date of Submittal:Mardi 1,2019 <br /> File Name:SRCE Vefslon_t_/_7 016c_2019-0e-O6_amh User 3 Updates.dsm <br /> Mode Version:Version 1.4A <br /> Cost Data:User Data <br /> Cost Data File:SRCE_Costdata-USR 1 12 2019-05-t1.dsm <br /> Cost Estimate Type:3urety Cost Basis:Northern Nevada <br /> Cost Schedule and Financial Analysis <br /> B el rear 2019 Inflation Ralf diw: 2.09/6 <br /> Fkst Year of O nation Market Wsk(MR)(Y.): <br /> Operating Period re+ Di-man Rale(i)(%):I UK. <br /> Cbsure Year 1: 2019 <br /> Co.—Period: 5 rears Cbsure Period: <br /> Post Cl—Period 35 rear. Post Cbsnre Period: <br /> 1.En n .Des n antl Construction 1ED8C Plan 7 t t,145.90] f118,161 362,550 <br /> 2.Conn a ency <br /> 3.Inwrance(9l <br /> 4.Pedarmance Bond(10) - f 674.402 3571678 f21,290 <br /> S.Conlragor Prof'111) f 1,914,672 S 2B2,7W t Us,— <br /> 6.ContractAdnnialret-112) f 1*5311738 $ 236,211 f 117,111 <br /> 7.Gpver _Indrect Coal(13) WA <br /> Subtotal Add-On Costs - t I.M.21a f c%,]60 t ]W,.7 <br /> Grand Total(Undlscounted) - f 24,451,940 S ],522,]15 f 1,829.231 <br /> Inflation AdjustmeR(Future Value=FV) FV-Selnl f 3,623,316 f IA66.1N <br /> Market Rlsk Adustment ](MR a FV) f t <br /> Future Value(Fv ) FVp�(FV•MR) f 1,121,11S S t.e66,tf4 <br /> Net Present Value(PV) PV=FVy2(ial)r 3 1],78],402 t 152],]15 f 1,220,667 <br /> Grand Total Undlscountetl f u,461,910 <br /> Gr: Total Inflation Ad ustN f x7 f27,f70 <br /> Adjusted as v f 27,a27,f70 <br /> Grand Total Nett Present Value N f 22,782,402 <br /> Page 18 of 18 NOMESTAIE MINING COMPANY <br /> 24 gf 164 <br />