Laserfiche WebLink
Homestake Mining Company June 17,2019 <br /> Regular(112d)Operation Reclamation Permit Application Package <br /> Project Name: Pitch Mine Reclamation Project-Reclamation Plan <br /> Date of Submittal: March 1,2019 <br /> File Name: SRCE_version_1_4_1_016c_2019-06-06_amh_User 3 Updates.xism <br /> Model Version:Version 1.4.1 <br /> Cost Data:User Data <br /> Cost Data File:SRCE_Cost_data-USR_1_12_2019-05-14.xism <br /> Cost Estimate Type:Surety Cost Basis:Northern Nevada <br /> Color Code Key <br /> User Input-Dlrect Input Direct In put <br /> User Input-Pull DomList Pull Down Selection <br /> Program Constant(can override) Alterate Input <br /> Program Calculated Value Locked Cell-Formula or Reference <br /> ZONE ADJUSTMENTS <br /> Cost Basis/Project Region Northem Nevada Churchill.Douglas,Elko.Eureka.Humboldt.Lander.Lyon,Mineral PershingStore Washoe.and White Pine Counties.Raw unit costs. <br /> Pourer Equipment O erators 50-150 miles $2.00 <br /> Truck Drivers 50-150 miles S2.00 <br /> Laborers 50-150 miles 52.00 <br /> INDIRECT COSTS <br /> Unemployment% 3.00"/ <br /> Retirement/SS/Medicare/ 7.65v. <br /> Workman',Compensation C,1 1 0,075 <br /> Other lndirects <br /> Slate Payroll Tax k13.15.(17), <br /> Total Other lndirects <br /> HOURLY LABOR RATE TABLE <br /> Wheeled Loaders <br /> 924G Grau p 10 $49,36 $2o0 $51,36 $0,00 $1.54 $3.93 $3.85 $0.00 $0 $60.68 <br /> 92BG Group 10 $49,36 $2,00 $51.36 $0.00 $1.54 $3.93 $3.85 $0.00 $0 $60 68 <br /> 95OG Group 10 $49.36 $2.g0 $51.36 $0.00 $1.54 $3.93 $3.85 $0.00 $0 $60.68 <br /> 966G Group 11 $49,79 $2.00 $51.79 $0.00 $1.55 $3.96 $3.88 $0.00 $0 $61.19 <br /> 972G Group 11 $49,79 $2.00 $51.79 $0.00 $1.55 $3.96 $3.88 $000 $0 $61.19 <br /> 980G Group 11 $49.79 $2.00 $51.79 $0.00 $1.55 $3.96 $3.88 $0.00 $0 $61.19 <br /> 988G Group 11 $49.79 $2.00 $51.79 $0.00 $1.55 $3.96 $3.88 $0.00 $0 $61A9 <br /> 990 $0.00 $0 <br /> 992G Group 11a $51.43 $2.00 $53.43 $0.00 $1.60 $4.09 $4.01 $0.00 $0 $63.13 <br /> 994D $0.00 $0 <br /> L2350 $0.00 $0 <br /> Shovels <br /> PC2000 1 $0.00 $0 <br /> PC3000 $0.00 $0 <br /> PC4000 $0.00 $0 <br /> PC5500I $0q0G1 I I I $0 <br /> PC8000 I $0.00 $0 <br /> Hydraulic Hammers <br /> H-120 fits 325 <br /> H-160 fits 345 <br /> H-180(fits 365/385/ <br /> Demolition Shears <br /> S340 fits 322/325/330 <br /> S365(fits 330/345 <br /> S390(fits 365/385) <br /> Demolition Grapples <br /> G315 fits 322,321 <br /> G320 fits 325/330 <br /> G330(fits 3451365) <br /> Page 2 of 5 HOMESTAKE MINING COMPANY <br /> 99 of 164 <br />