2013-11-05_PERMIT FILE - C1996083A ‎(2)‎

• Permit No: C1996083A
• IBM Index Class Name: Permit File
• Doc Date: 11/5/2013
• Doc Name: Reclamation Cost Estimate
• Section_Exhibit Name: Volume I 3.02.2 Reclamation Cost Estimate RN3
• Media Type: D
• Archive: Yes

Page 4 of 7
BULLDOZER WORK
Task description: Regrade GVB, exploration and well pads and roads
Site: Bowie No. 2 Mine Permit Action: Minor Revision 143 Permit/Job #: C1996083
PROJECT IDENTIFICATION
Task #: 345 State: Colorado
Date: 11/5/2013 County: Delta
User: SLB
Agency or organization name: DBMS
HOURLY EQUIPMENT COST
Basic Machine:
Cat D9T - 9SU
Horsepower:
405
Blade Type:
Semi - Universal
Attachment:
NA
Shift Basis:
1 per day
Data Source:
(CRG)
Cost Breakdown:
Abbreviation: None
Filename: C096 -345
Total unit Cost/Hour: $249.42
Total Fleet Cost/Hour: $249.42
MATERIAL QUANTITIES
Initial Volume:
Utilization %
Ownership Cost /Hour:
$69.88
Loose volume:
NA
Operating Cost/Hour:
$142.13
100
Ripper op. Cost/Hour:
$0.00
0
Operator Cost/Hour:
$37.41
NA
Total unit Cost/Hour: $249.42
Total Fleet Cost/Hour: $249.42
MATERIAL QUANTITIES
Initial Volume:
35,187
Swell factor:
1.165
Loose volume:
40,993 LCY
Source of estimated volume: DRMS - assume 1.5' material 14.54 acres (8.28 pad /6.26
Source of estimated swell Cat Handbook
factor:
HOURLY PRODUCTION
Average push distance:
Unadjusted hourly
production:
Materials consistency description:
Average push gradient
Average site altitude:
Material weight:
20%
100 feet
1,243.2 LCY /hr
Consolidated stockpile 1.0
7.725 feet
900 Ibs /LCY
Weight description: Decomposed rock - 50% Rock, 50% Earth
Job Condition Correction Factor Source
CIRCES Cost Estimating Software