Laserfiche WebLink
Ybmestake Minn9 Company Juna 11.2019 <br /> Regular 012d)Operation R—abon Prima Appi-t-Pack109 <br /> Projea Name:Pitch Mine Reclamation Project-Reclamation Plan <br /> Date of Submittal:March 1,2019 <br /> File Name:SRCE_Verslon_1_4_7 016c 2019.06-08 amh User 0 Updates.dsm <br /> Model Version:Version 1.4.1 <br /> Cost Data:User Data <br /> Cost Data File:SRCE_Cost data-USP 112 2019-05-14.dsm <br /> Cost Estimate Type:Surety Cost Basis:Northern Nevada <br /> Cost Schedule and Financial Analysis <br /> Budget Year: 2019 Inflation Rate(H(Y.I: 2.0% <br /> First Year of O anon Market Risk(MR)(Y. <br /> per I: <br /> Oating Perod ye s Discount Rate(,)A: 5.0% <br /> Cbsure Year 1:1 2019 <br /> Cbsure Period: 5 yeas Cbsure Period: <br /> Post Cbsure P—d 35 veers Post Cbsure Period: <br /> Term[ ear5: 24 2s 26 21 28 29 30 32 <br /> schedule Variance sa N 2019 2020 2043 2044 2045 2041 2047 2048 2049 2050 2091 <br /> Ea bran <br /> Ev li0 <br /> bra non Roads&Dnd Patls 8 - f <br /> Roads $ - f 60,90e <br /> Wei Abandonment E - f 50.O31 f 10.002 f IO.DO7 <br /> PAs 9 f <br /> OuarriesB Borrow Aroaa f 696,421 3 31,698 f 11,665 <br /> waver round Op,.rps <br /> Process Ponds f 479,711 <br /> 16,141 <br /> Waste Rock Du - f 12.111 f <br /> L.dfils f <br /> Taan s f <br /> Fountlatwn d Buad s Areas - f <br /> Yams.Etc. f <br /> Drain 8 Sediment C—ol - f 699,495 f —Als <br /> Generc Malerul Hau4n f 1,9M.189 f 164.516 <br /> Other Usel Costs Iflom O1Mr Use, rt ale E S 1,66e.590 f 6 018 f 121.955 <br /> omen s $ <br /> MODIDemob a kwluded in Other User sheet b f - f f <br /> MoblDemob b f 600 00. S 120.000 f 12o U00 <br /> Subtotal"A" E 6.946.— s 900.711 f J f - f - f - f f f f - f - S <br /> -ExpbrabOn f <br /> Ex b t—Roads 8 Drd Pads 3 <br /> Reatls - f 2,303 <br /> Wei Abandonment WA <br /> PAs 3 <br /> Ouanie6B Bo—Areas S 41,559 3 2,172 f <br /> Under round 0 n WA <br /> Process Ponda b - f 4,274 <br /> Heapss f <br /> Waste Rock Ulm S $ 0,561 S t 3.176 <br /> Laratfils s f <br /> TaiA S f <br /> Foundation 8 BWdinp Nee{ <br /> —dr Et, s f <br /> Drains 8 Sediment Control 1 - f <br /> Generw Materel HaWN f 11,203 $ 1,te3 f <br /> other User Costs(from Otter User sheet - f <br /> Other" a s - $ f <br /> Subtotal"B" b S 11,000 f 3,355 3 41e6 S - $ - f - 3 - $ <br /> Page 10 of 18 HOMESTAKE MINING COMPANY <br /> 16 of 164 <br />