Laserfiche WebLink
Homestake Mining Company .rune 17.2019 <br /> Regular(112d)Operatim 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_2019-05-14.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 Down List Pull Down Selection <br /> Program Constant(can override) Alternate Input <br /> Program Calculated Value Locked Cell-F-la or Reference <br /> ZONE ADJUSTMENTS <br /> Cost Bas,s/Pro ec1 Re on Northern Nevada Churchill.Dou las Elko.Eureka.Humboldt Land,, Lon,Mineral Pershing Storey Washoe.and White Pine Counties.Raw unit costs. <br /> Power Equipment O erators SO-150 miles $2.00 <br /> Truck Drivers 50-150 miles S2.00 <br /> Laborers 1 50-150 miles S2 00 <br /> INDIRECT COSTS <br /> Unemployment% 3.00 <br /> RetiremenVSS/Medicare <br /> Werkman's Compensation(%) 0.075 <br /> Other Indirects <br /> Star,Pa roll Tar k13 15).17) <br /> Total Other Indirects I <br /> 1 0.00 <br /> HOURLY LABOR RATE TABLE <br /> Truck Drivers($/hr)(4) <br /> 725 uck Driver>25 yd, $31.50 $2.00 $33 50 $4.16 $1.01 S2 56 $2.51 $0.00 1 $0 $43.74 <br /> 730 uck Driver>25 yds $31.50 $2.00 $3350 $4.16 $1.01 $2.56 $2.51 $0.00 $0 $43.74 <br /> 735 ck Drive,>25 ds b31.50 $2.00 $33.50 $4.16 $1.01 $2.56 $2.51 $0.00 $0 $43.74 <br /> 740 uck Driver>25 yds $31.50 $2.00 $33.50 $4.16 $1.01 $2.56 $2.51 $0.00 $0 $43.74 <br /> 769D uck Driver>25 yd, $31.50 $2.00 $33.50 $4.16 S1.01 $2.56 $2.51 $0.00 $0 $43.74 <br /> 773E $4.16 $0 <br /> 777D uck Drive,>60 yd, S31.50 $2.00 $33.50 $4A6 $1.01 $2.56 $2.51 $0.00 $0 $43.74 <br /> 785C $4.16 _ $0 <br /> 793C $4.16 SO <br /> 7978 I 1 1 S4.16 $0 <br /> 613E 5.000 al Water Wa m er Truck>18yd, <br /> $31.50 Koo $33.50 $4.16 $1.01 $2.56 $2.51 $0.00 $0 $43.74 <br /> 621E 8.000 al Water Wa m er Truck> S31.50 $2.00 $33.50 54.16 $1.01 $2.56 $2.51 $0.00 $0 $43.74 <br /> 777D Water Truck $4.16 $0 <br /> 785C Water Truck $4.16 $0 <br /> DumpTruck 10-12 d3 ruck Drive $31.50 $2.00 $33.501 S4.16 $1.011 $2.56 $2.511 $0,001 1 1 $0 S43.74 <br /> NOTES: <br /> (4)uuee0,.-S.-e n-e survv2euaue g:ei5 <br /> rs zone m wasnoe co c <br /> Laborers($1hr)(6,7) <br /> General Labcre, Group 1 $30.82 $2.00 $32.82 $0.00 $0.98 S2.51 $2.46 50.00 $0 $38.78 <br /> Skilled Laborer Group 4 $31.32 $2.00 $33.32 $0.00 $1.00 $2.55 $2.50 $0.00 s0 $39.37 <br /> Driller's Helper Grou 3 531.07 12.00 S33.0' SO.00 $0.99 $2.53 $2.48 $0.00 $0 $39.07 <br /> Rodmen(reinforcingconcrete Grou 2 530.92 $2.00 $32.92 $O.00 $0.99 $2.52 $2,471 $0.00 $0 $38.89 <br /> Cement finisher I Grou 3 $31.071 $2.00 $33.0' SO.00 $0.99 $2.53 52.48 $0.00 $0 $39.07 <br /> Carpenter 1 $38.801 $2.00 $40.80 $0.00 $1.22 $3.12 $3.061 $0.00 $0 $48.21 <br /> NOTES: <br /> rgi Labo,e,Source D-BSUNV2011-00510A2010 <br /> 1]I Carpenlo,Source 0-9 SUN V2011U0510IrZ010 <br /> I81 Zone Baxiy from Washoe Co.CouMouse <br /> Page 4 of 5 HOMESTAKE MINING COMPANY <br /> 101 of 164 <br />