2015-08-31_PERMIT FILE - C1981010A ‎(18)‎

• Permit No: C1981010A
• IBM Index Class Name: Permit File
• Doc Date: 8/31/2015
• Doc Name: Reclamation Cost Estimate
• Section_Exhibit Name: Appendix A Reclamation Cost Estimate
• Media Type: D
• Archive: Yes

Tawe R -z.6
Topsoil replacement t1set costs
Scrapers
Units
Own Cost
Op & OH
Operator
Cost ea.
Equipment
Required
ea ($/hr)
ea ($/hr)
($/hr)
($/hr)
single shift
Scraper
8
$
103.90
$
232.77
$
24.95
$
361.62 $
Motor Grader
1
$
65.27
$
89.71
$
24.47
$
179.45 $
Support Equipment
0.5
$
204.44
$
363.56
$
76.98
$
644.96 $
Water Truck
0.5
$
7.69
$
10.89
$
38.70
$
57.28 $
Total
$
381.30
$
696.93
$
165.10
$
1,243.31 $
Truck/Trackhoe
Units
Own Cost
Op & OH
Operator
Cost ea.
Equipment
Required
ea /hr
ea /hr
/hr
/hr
Isingie shift
!CAT 5130
1
$
369.23
$
141.90
$
24.95
$
536.08 $
CAT 777's
4
$
168.00
$
100.63
$
24.95
$
293.58 $
(Motor Grader
1
$
65.27
$
89.71
$
24.47
$
179.45 $
Support Equipment
1
$
204.44
$
363.56
$
76.98
$
644.96 $
Water Truck
0.5
$
7.69
$
10.89
$
38.70
$
57.28 $
;Total
$
814.63
$
706.69
$
190.05
$
1,711.35 $
Total Cost
2,892.96 Scraper costs are from
179.45 DRMS Circes run for RN -06
322.48
57.28
Total Cost
($/hr)
536.08
1,174.32
179.45
644.96
28.64
Op & OH for Cat 5130 $ 141.90 IFrom Trapper's "Long Term" Oper. Costs spreadsheets
Op S OH for Cat 777 C $ 100.63 Trapper's operating costs/hour excluding component costs ( included in the Ownership Costs (i.e. Rental Rates)
Oper.Hr/Shift Shifts/da v Days/Week WeeksNr HoursNear Hours/Month
Operating Hours 6.5 2 5 50 3250 270.83
Monthly Overtime Rate Total Monthly Rental
Ownership/Rental Costs No. of Units Rental Rate Rental Rate Hous /Hr Overtime Hours O.T. Cost ($) !Hr
CAT 5130 1 $ 100,000.00 352 $ - 0.00 $ - $ 369.23
CAT 777's 1 $ 45,500.00 352 $ - 0.00 $ - $ 168.00
CAT 5130 Dual Shift Rental Rate/Month (From Wagner Rentals) _ $100,000 which includes component replacement costs and repairs
CAT 777 Dual Shift Rental Rate/Month (Wagner Rentals) _ $45,500 which includes component replacement costs and repairs
y