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 7 of 151
TRUCK/LOADER TEAM WORK
Task description: Backfill Final Pit with Overburden Stockpile
Permit Action: 2014 Midterm Review
Site: New Horizon North Mine (MT -1) Permit/Job#: C2010089
PROJECT IDENTIFICATION
Task #: 002 State: Colorado
Date: 12/12/2014 County: Montrose
User: SLB
Agency or organization name: DRMS
HOURLY EQUIPMENT COST
Truck Loader Team -Truck: Cat 777F
-Loader: CAT 992K
Support Equipment -Load Area: Cat D 11 R - 11 U
-Dump Area: NA
Road Maintenance —Motor Grader: CAT 14M
-Water Truck: Water Tanker, 10,000 Gal.
Abbreviation: None
Filename: C089-002
Shift basis: leer day
Cost Breakdown: Truck/Loader Team Sunnort Eauinment Maintenance Eauinment
Total work team cost/hour: $2,138.81
MATERIAL OUANTITIES
Initial volume: 900,000 CCY Swell factor: 1.000
Loose volume: 900,000 LCY
Source of estimated volume: Map 2.05.2-1
Source of estimated swell factor: Cat Handbook
Material Purchase Cost: $0.00
Total Cost: $0.00
HOURLY PRODUCTION
Truck Capacity:
Truck Payload (weight) Basis:
Material weight: 2,550 Pounds/LCY
Description: Sandstone
Rated Payload: 200,000 Pounds
Payload Capacity: 78.43 LCY
CIRCES Cost Estimating Software
Truck
Loader
Load Area
Dump Area
Motor Grader
Water Truck
%Utilization -machine:
100
100
100
NA
35
35
Ownership cost/hour:
$112.38
$174.83
$173.50
NA
$42.03
$52.28
Operating cost/hour:
$187.22
$210.17
$308.78
NA
$24.46
$43.08
Ripper op. cost/hour:
NA
$0.00
$0.00
NA
$0.00
$0.00
Operator cost/hour:
$27.80
$37.13
$38.01
NA
$24.47
$27.88
Unit Subtotals:
$327.40
$422.12
$520.29
NA
$90.95
$123.25
Number of Units:
3
1
1
0
1
1
Group Subtotals:
Work:
$1,404.32
Support:
$520.29
Maint:
$214.20
Total work team cost/hour: $2,138.81
MATERIAL OUANTITIES
Initial volume: 900,000 CCY Swell factor: 1.000
Loose volume: 900,000 LCY
Source of estimated volume: Map 2.05.2-1
Source of estimated swell factor: Cat Handbook
Material Purchase Cost: $0.00
Total Cost: $0.00
HOURLY PRODUCTION
Truck Capacity:
Truck Payload (weight) Basis:
Material weight: 2,550 Pounds/LCY
Description: Sandstone
Rated Payload: 200,000 Pounds
Payload Capacity: 78.43 LCY
CIRCES Cost Estimating Software