Laserfiche WebLink
Homestake Mining Company June 11.2019 <br /> Regular(112d)Operabom Reds--Parma Appacatnn Package <br /> Project Name:Pitch Mine Reclama0on Project-Reclamation Plan <br /> Date of Submittal:March 1,2819 <br /> File Name:SRCE Versin_1_I 1_016c 2019-064�_amh User 0 Updates.xlsm <br /> Model Version:Version 1.4.1 <br /> Cost Data:User Dam <br /> Cost Data File:SRCE_Cost damLSR ij2 201"5-14.dsm <br /> Cost Estimate Type:Surety Cost Basis:Northern Nevada <br /> Cost Schedule and Financial Analysis <br /> Budge,Year. 2019 Inflation Rater <br /> Fast Year of Oparafid. Market Risk(MR((% <br /> Operating Period re <br /> s Discourd Rate <br /> Closure Year 1: 2019 <br /> Cbstae Period: 5 years Closure Period: <br /> Post Closure Period IS yea.. Past Closure Penotl: <br /> Term t ass: o commema <br /> Toral from Cosr <br /> stheame V sa a tots <br /> Ex ahon S S S <br /> Ex brbrahon P.&b Dra Pads f - f S <br /> Roads - f 6A908 <br /> Vial Aoantlonment f 90,031 1 'o'.' $ 10007 <br /> Pas f <br /> quarries b Bond,Areas f ta6,118 1 31,698 S 17,665 <br /> Under round 0 m - f <br /> Protest Ponds f f 429.111 <br /> Het $ f16.143 <br /> WWe Rock Dumps $ - f 12.111 S 11.331 <br /> LandMs $ f <br /> Ta' S f <br /> I ntlati.b ding.Areas f <br /> Yards.Etc. f - <br /> D,araga b Sediment Conhd 9 - f 638p95 f 538.495 <br /> Geriere Materal Hauin 8 - f 1,838.389 f 164.536 <br /> Oltror User Costs(from Other Use,sheet S f 4,iN.590 f 36,018 f 327.956 <br /> ONar" f <br /> MoblDemo0 If it vd in Other User shell <br /> Mob/Demos 3 600,Oo0 f 120,000 f 120.Oo0 <br /> Subtotal"A' f 8,948,812 I f 900,795 15 486,963 <br /> Expbranon 3 S <br /> Ex brahon Roads b Dra Pads b - f <br /> Roads 3 f 2.303 <br /> W el Abandonment WA <br /> Pds S f <br /> Oualrles b Borrow Areas 3 - f 41,159 f 2,122 f 1121, <br /> . rtuntl O WA <br /> Process Pmtls f - f 4.274 <br /> Heaps $ f <br /> W aate Rook Du 3 - f 3,561 S f 3,176 <br /> Lamdfla $ - f <br /> pan a s f <br /> PourMatbn b B Areas S f <br /> Yards.Etc. <br /> o�am b Sediment Co 01 <br /> Generic Male-I Hauling $ - f 13,203 f 1,183 f <br /> Other User Costs(from Other User sneer $ - f <br /> Other" $ - S . 1 f <br /> Subtotal"B" - f 71 000 f 3055 S 4,386 <br /> Page 16 of 16 HOMESTAKE MINING COMPANY <br /> 22 of 164 <br />