2015-05-21_PERMIT FILE - C2010089A

• Permit No: C2010089A
• IBM Index Class Name: PERMIT FILE
• Doc Date: 5/21/2015
• Doc Name: Determination of Bond Amount
• Section_Exhibit Name: Section 3.02.2
• Media Type: D
• Archive: Yes

Page 14 of 151
BULLDOZER WORK
Task description: Regrade Overburden Stockpile Area
Permit Action: 2014 Midterm Review
Site: New Horizon North Mine (MT -1) Permit/Job#: C2010089
PROJECT IDENTIFICATION
Task #: 005 State: Colorado
Date: 12/12/2014 County: Montrose
User: SLB
Agency or organization name: DRMS
HOURLY EQUIPMENT COST
Basic Machine:
Cat D11R - 11U
Horsepower:
850
Blade Type:
Universal
Attachment:
NA
Shift Basis:
1 per day
Data Source:
(CRG)
Cost Breakdown:
Abbreviation: None
Filename: C089-005
Total unit Cost/Hour: $520.29
Total Fleet Cost/Hour: $1,040.57
MATERIAL QUANTITIES
Initial Volume: 11,400
Swell factor: 1.125
Loose volume: 12,825 LCY
Source of estimated volume: Map 2.05.3(3)-3
Source of estimated swell Cat Handbook
factor:
HOURLY PRODUCTION
Average push distance:
Unadjusted hourly
production:
100 feet
2,870.3 LCY/hr
Materials consistency description: Compacted fill or embankment 0.9
Average push gradient:
Average site altitude:
Material weight:
0%
5,000 feet
2,6501bs/LCY
Weight description: Decomposed rock - 25% Rock, 75% Earth
Job Condition Correction Factor Source
Operator Skill: 0.750 (AVG.)
Material consistency: 0.900 (CAT HB))
CIRCES Cost Estimating Software
Utilization %
Ownership Cost/Hour:
$173.50
NA
Operating Cost/Hour:
$308.78
100
Ripper op. Cost/Hour:
$0.00
0
Operator Cost/Hour:
$38.01
NA
Total unit Cost/Hour: $520.29
Total Fleet Cost/Hour: $1,040.57
MATERIAL QUANTITIES
Initial Volume: 11,400
Swell factor: 1.125
Loose volume: 12,825 LCY
Source of estimated volume: Map 2.05.3(3)-3
Source of estimated swell Cat Handbook
factor:
HOURLY PRODUCTION
Average push distance:
Unadjusted hourly
production:
100 feet
2,870.3 LCY/hr
Materials consistency description: Compacted fill or embankment 0.9
Average push gradient:
Average site altitude:
Material weight:
0%
5,000 feet
2,6501bs/LCY
Weight description: Decomposed rock - 25% Rock, 75% Earth
Job Condition Correction Factor Source
Operator Skill: 0.750 (AVG.)
Material consistency: 0.900 (CAT HB))
CIRCES Cost Estimating Software