Laserfiche WebLink
Homastake Miring Company uue 17.2019 <br /> Rpuhr(112dt Operation Pechmalmn Parma Appfcamn Package <br /> Project Name:Pitch Mine Reclamation Project-Reclamation Plan <br /> Dale of Submittal:March 1,2019 <br /> File Name:SRCE_Version_1_4_7 016c 2019-06-06_amh User 3 Updales.xdsm <br /> Model Version:Version 1.8.1 <br /> Cost Data:User Data <br /> Cost Data File:SRCE_Cosl_data-USR_1_12_2019-05-14.4sm <br /> Cost Estimate Type:Surety Cost Basis:Northern Nevada <br /> Cost Schedule and Financial Analysis <br /> Budget Year: 2019 Inflation Rater %: 2.0% <br /> Fast Year of Operation Market Risk(MRII%): <br /> Operating Period OiscauM Rate i I%: 5.0 <br /> Cbsure Year 1: 2019 <br /> Cbsure Period: 5 Cbsue Period: <br /> Port Cbsue Prod 36 Post Cbsue Period: <br /> Te"t 0 1 JJ 30 36 11 1. 40TOTAL <br /> tat from Cost <br /> :A.Ea,th—WReconlou-g <br /> Sche0ule Variance Summary 3019 2020 2053 305I 3056 1055 3056 I05) 3058 3059 <br /> En brabon f - S f f <br /> E braoon Roads S Ora Pads f - S f f <br /> Road. $ so'... <br /> Wel Abandonment __ $ - t w— 1 10,007 f io.007 f %,BR <br /> Pd. 3 f f <br /> O--&B0..Area S - f 615.a23 t 31,698 f 17,665 S 8%,128 <br /> und.w.nd Opersolle <br /> Process POMs S - f 4)9.)11 f 4711,111 <br /> He s S - f16,143t 16,1N <br /> Wa6le Rock Dump, f 12.711 f 11136 S 12.111 <br /> lanaal. - s f <br /> Taan. s s <br /> Found.lbn 5 Sid,,p Areas f f <br /> Yards.El, 3 f f <br /> Drama 8 Sediment COMrd 3 f —.415 $ 6]8,a% i AB,a% <br /> Generic Material Ha T f 1/836709 $ 1.,576 f 1,8%,188 <br /> Other User Costs Dom gher Use,shell S S a,668.5% S 36,018 T 327.855 S a.6N,5% <br /> Oth«*• s f s <br /> Mob 2! it klcludetl in Omo,Um sheet T f - f f S <br /> MoblDemob S f fi00,000 f 120,808 f 1%,8% t 600,000 <br /> Subtotal"A" is - 6 aw,812 I f 500,1%16 e6,%]is -it 3 - f <br /> -Eapbrauon 3 f S <br /> Ex b 1—Roads 6 Dri Pads 3 - f S <br /> Raatls 5 - f 2,303 f 2,303 <br /> Wall Abandonment WA S <br /> Pits f f <br /> Owmes B Bonow Area. i 6 4/1659 f 2,112 S 1,21t f 41659 <br /> Under rouMO WA f <br /> Process Ponds T - f 4.214 f 4,214 <br /> Hea s f t <br /> Waste Rock Dump, 1,116 f ]%1 <br /> L—fds T f f <br /> Tailin s f - f t <br /> Foundation 6 Buldin s Areas f f f <br /> t ands Et, f f f <br /> Drainage 5 sedimem coned s f s <br /> Generc Materal Horan $ - f 13.203 f 1,18] S f 13,203 <br /> Other User Casts(Iran qM Ue1 streN T - f f <br /> Other" f - f - f 3 f <br /> Subtotal"B" 3 - f 71,000 $ 1s f 4 386 S - f - f As - f - S - f - f - f 1t,— <br /> Page 13 of 18 HOMESTAKE MINING COMPANY <br /> 19 of 164 <br />