Laserfiche WebLink
Homestake Mining Company <br /> 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.xlsm <br /> Model Version:Version 1.4.1 <br /> Cost Data:User Data <br /> Cost Data File:SRCE_Cost_data-USR_1_12_2019-06-14.xlsm <br /> Cost Estimate Type:Surety Cost Basis:Northern Nevada <br /> Color Code Key <br /> User Input-Direct Input Direct Input <br /> User Input-Pull Dawn List Pull Down Selection <br /> Program Constant(can override) Alternate Input <br /> Program Calculated Value Locked Cell-Fomwla or Reference <br /> ZONE ADJUSTMENTS <br /> Cost Basis/Project Region Northern Nevada lChurchill,Dou las,Elko,Eureka,Humboldt.Lander.Lyon Mineral.Pershing,Storey,Washoe,and White Pine Counties.Raw unit costs. <br /> Power Equipment Operators 1 50-150 miles $2.00 <br /> Truck Drivers 50-150 miles $2.00 <br /> Laborers 50-150 miles $2.00 <br /> INDIRECT COSTS <br /> Unem to merit%) T777:3:070'/.� <br /> RetiremeriUSSlMedicare l'i.� 7.65% <br /> Workman's Compensation(%1 0,075 <br /> Other lndirects <br /> State Payroll Tax 13 15 17) <br /> Total Otherindirects 0.00% <br /> HOURLY LABOR RATE TABLE <br /> Other Equipment <br /> 420D 4WD Backhoe Group 10a $49.55 $2.00 $5155 $0.00 $1.55 S3.94 $3.87 $000 $0 $60.91 <br /> 428D 4WD Backhoe Go. 10a $49.55 $200 $51.55 $0.00 $1.55 S3.94 $3.87 $0.00 $0 $60.91 <br /> CS533E Vibratory Roller Group 6 $47.85 S2.00 $49.85 S0.00 $1.50 $3.81 $3.74 $0.00 $0 $58.90 <br /> CS633E Vibrator Roller $0.00 $0 <br /> CP533E Shee sfoot Com actor $0.00 $0 <br /> CP633E Shee sfoot Com actor $0.00 $0 <br /> Light Truck-1.5 Ton $0.00 $0 <br /> Supervisor's Truck $0.00 $0 <br /> Flatbed Truck $0.00 $0 <br /> Air Compressor+tools Group 3 $46.64 $2,001 $48.64 $0.00 $1.46 $372 $3.65 $0.00 $0 $57.47 <br /> Welding Equipment Group 9 $49.01 $2.00 $51.01 $0.00 $1.53 $3.90 $3.83 Woo $0 $60.27 <br /> Heavy Duty Drill Rig Grou 10 $49.36 $2,00 $51.36 $0.00 $1.54 $3.93 $3.85 $0.00 $0 $60.68 <br /> Pump(plugging)Drill Rig Group 10 $49.36 $2.06 $51.36 $0.00 $1.54 $3.93 $3.85 $0.00 $0 $60.68 <br /> Concrete Pump $0.00 $0 <br /> Gas Engine Vibrator Go. 6 $47 85 $2.00 $49.85 $0.00 $1.50 $3.81 $3.74 $0.00 $0 $58.90 <br /> Generator 5KW $0.00 $0 <br /> HDEP Welder or trier $0.00 $0 <br /> 5 Ton Crane Grou 10a $49.55 $2.00 $51.55 $0.00 $1.55 $3.94 $3.87 $0.00 $0 $60.91 <br /> 20 Ton Crane Grou 11 549.N $2.00 551.79 $0.00 $1.55 $3.96 $3.88 Woo $0 $61.19 <br /> 50 Ton Crane Grou 11 $49 79 $2.00 $51 79 $0.00 $1.55 $3.96 $3.881 $0.00 1 $0 $61.19 <br /> 120 Ton Crane $0.00 $0 <br /> NOTES: <br /> (t)Egv,pmenf Tn c-puw q-.-r <br /> 12)EgwprentOprHa Source 0.B NVf aeeb OSeSrSOla <br /> (J)2one Basis From WasM1aa Co.CourMouze <br /> Page 3 of 5 HOMESTAKE MINING COMPANY <br /> 100 of 164 <br />