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.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 Dorm List Pull Down Selection <br /> Program Constant(can override) Ahem.to Input <br /> Program Calculated Value Locked Cell-Fommla or Reference <br /> ZONE ADJUSTMENTS <br /> Cost Basls/Pro'ect Re.o Northern Nevada Churchill.Douglas Elko.Eureka,Humboldt,Lander,Lyon,Mineral,Pershing,Storey,Washoe.and White Pine Counties.Rawunit costs. <br /> Power Equipment O eramrs 1 50-150 miles 52.00 <br /> Truck Drivers 50-150 ITT <br /> $2.00 <br /> Laborers 1 50-150 miles 1 $2,00 <br /> INDIRECT COSTS <br /> Unemployment %. 3.00% <br /> Retueno-1,SS/Medicare(% 7.615 <br /> Workman s Compensation(%) 0.075 <br /> Otherindirects <br /> State Payroll Tax 13 15.17 <br /> Total Other lndirects 0.00% <br /> HOURLY LABOR RATE TABLE <br /> Project Management and Technical Labor($/hr)(9) <br /> Project Manager $75,38 $2.00 $77,38 $0.00 $2,32 $5,92 $5.80 $0.00 $0 $91 42 <br /> Foreman $70.31 $2.00 $72,31 $0.00 $2.17 $5.53 $542 $0.00 $0 $85.44 <br /> Field Geolo ist/pn in $126.53 $2.00 $128.53 $0o0 $3.86 $9.83 $9.64 $0.00 $0 $151.85 <br /> Field Tech/Sam ler ee $103093 $2.00 $105.93 $0.00 $3.18 $8.10 $7.94 $0.00 $0 $125.16 <br /> Range Scientist $11568 $2.00 $117.68 $0.00 $3.53 $9.00 $8.83 $0.00 $0 $139.04 <br /> Senior Plannino En ineer $0.00 <br /> Proect Engineer $0.00 <br /> Mechanic/Fitter $0.00 <br /> $0.00 <br /> $0.00 <br /> $0.00 <br /> $0.00 <br /> NOTES: <br /> 9 Project Manager T$J,ens 2018Q2(01 31 1320 0200 Total Intl 08P-10%)Adlusted fo,Elko.NV <br /> (9)Foreman Source R.S.Means 201E Q2(01 31 1320 020 Total lncI.OBP-10%I Adlusted loi Elko NV <br /> (9)Tech-LaOor Source S9K Consuli­2018(Total Incl.08P-10%)Adlusted fer Zone Tac and Ins. <br /> q�er Laaor Source <br /> Other La-Source <br /> tAd4roonal 1/501 Markups <br /> (Th.-are added Iry d,e user tp tie <br /> nt la sags d�c <br /> nh) <br /> Page 5 of 5 HOMESTAKE MINING COMPANY <br /> 102 of 164 <br />