2015-01-26_PERMIT FILE - C1981012A ‎(7)‎

• Permit No: C1981012A
• IBM Index Class Name: Permit File
• Doc Date: 1/26/2015
• Doc Name: Bond Calculations ‎(RN5, TR50 & TR51)‎
• Section_Exhibit Name: Exhibit 28 Appendix B
• Media Type: D
• Archive: Yes

Page 1 of 3
TRUCK/LOADER TEAM WORK
Task description: Backfill and Regrade Transformer and Rock Dust Cut Slope
Site: New Elk Mine Permit Action: Permit Renewal 06 Permit/Job #: C1981012
PROJECT IDENTIFICATION
Task #: 603 State: Colorado
Date: 5/12/2014 County: Las Animas
User: JRS
Agency or organization name: DRMS
HOURLY EQUIPMENT COST
Truck Loader Team - Truck: Generic 10 -12 c , 6x4
- Loader: CAT 950H
Support Equipment -Load Area: Cat 139T - 9SU
-Dump Area: Cat 139T - 9SU
Road Maintenance -Motor Grader: CAT 14M
-Water Truck: Water Tanker, 5,000 Gal.
Abbreviation: None
Filename: C012 -633
Shift basis: der day
Cnst Breakdown: Truck/Loader Team Sunnort Eauinment Maintenance Eauinment
Total work team cost/hour: $1,014.79
MATERIAL OUANTITIES
Initial volume: 17,500 CCY Swell factor: 1.125
Loose volume: 19,688 LCY
Source of estimated volume: Division of Reclamation, Mining & Safety
Source of estimated swell factor: Operator Estimate
Material Purchase Cost: $0.00
Total Cost: $0.00
HOURLY PRODUCTION
Truck Capacity
Truck Payload (weight) Basis:
Material weight: 1 Pounds /LCY
Description: User Provided
Rated Payload: 35,400 Pounds
Payload Capacity: 35,400.00 LCY
CIRCES Cost Estimating Software
Truck
Loader
Load Area
Dump Area
Motor Grader
Water Truck
%Utilization- machine:
100
100
100
100
50
50
Ownership cost/hour:
$12.65
$24.51
$72.57
$72.57
$42.03
$20.53
Operating cost/hour:
$63.40
$43.81
$143.16
$143.16
$34.94
$23.89
Ripper op. cost/hour:
NA
$0.00
$0.00
$0.00
$0.00
$0.00
Operator cost/hour:
$0.00
$37.13
$38.01
$38.01
$24.47
$27.88
Unit Subtotals:
$76.05
$105.45
$253.73
$253.73
$101.43
$72.30
Number of Units:
3
1
1
1
1
1
Group Subtotals:
Work: $333.60
Support: $507.46
Maint: $173.73
Total work team cost/hour: $1,014.79
MATERIAL OUANTITIES
Initial volume: 17,500 CCY Swell factor: 1.125
Loose volume: 19,688 LCY
Source of estimated volume: Division of Reclamation, Mining & Safety
Source of estimated swell factor: Operator Estimate
Material Purchase Cost: $0.00
Total Cost: $0.00
HOURLY PRODUCTION
Truck Capacity
Truck Payload (weight) Basis:
Material weight: 1 Pounds /LCY
Description: User Provided
Rated Payload: 35,400 Pounds
Payload Capacity: 35,400.00 LCY
CIRCES Cost Estimating Software