2016-01-26_REVISION - C1996084 ‎(2)‎

• Permit No: C1996084
• IBM Index Class Name: Revision
• Doc Date: 1/26/2016
• Doc Name: Midterm Permit Review & Cost Estimate
• From: DRMS
• To: New Elk CoalCompany, LLC
• Type & Sequence: MT4
• Email Name: RDZ
• Email Name: JRS
• Media Type: D
• Archive: No

Demo Worksheet Cont'd Task # TTT
TRUCK/LOADER TEAM WORK
Page 37 of 111
Task description: Replace Topsoil from Stockpile BAO to W-5
Site: Lorencito Canyon Mine Permit Action: MT4 Permit/Job#: C1996084
PROJECT IDENTIFICATION
Task #: 012 State: Colorado Abbreviation: None
Date: 1/20/2016 County: Las Animas Filename: C084-012
User: JHB
Agency or organization name: DRMS
HOURLY EQUIPMENT COST Shift basis: 1 ner day
Equipment Descrition
Truck Loader Team -Truck:
-Loader:
Cat 773F
CAT 990H high lift
Support Equipment -Load Area:
-Dump Area:
Cat D9T - 9SU
Cat D9T - 9SU
Road Maintenance -Motor Grader:
-Water Truck:
CAT 14M
Water Tanker, 5,000 Gal.
Cnet Rreakdnwn- Trnek/T.narier Team Snnnnrt FAninment Maintenance F,auinment
Total work team cost/hour: $1,587.55
MATERIAL OUANTITIES
Initial volume: 7,640 CCY
Loose volume: 8,595 LCY
Source of estimated volume: Table 2.05.4-1f
Source of estimated swell factor: Cat Handbook
Material Purchase Cost: $0.00
Total Cost: $0.00
Swell factor: 1.125
HOURLY PRODUCTION
Truck Capacity
Truck Payload (weight) Basis:
Material weight: 2,550 Pounds/LCY
Description: Earth - Dry packed
Rated Payload: 122,520 Pounds
CIRCES Cost Estimating Software
Truck
Loader
Load Area
Dump Area
Motor
Grader
Water Truck
%Utilization -machine:
100
100
50
100
25
25
Ownership cost/hour:
$65.23
$129.39
$81.10
$81.10
$42.03
$20.53
Operating cost/hour:
$124.51
$166.71
$71.58
$143.16
$17.47
$11.94
Ripper op. cost/hour:
NA
$0.00
$4.45
$0.00
$0.00
$0.00
Operator cost/hour:
$27.80
1 $37.13
$38.01
$38.01
$24.47
$27.88
Unit Subtotals:
$217.54
$333.22
$195.13
$262.26
$83.96
$60.36
Number of Units:
3
1
1
1
1
1
Group Subtotals:
Work:
$985.84
Support:
$457.39
Maint:
$144.32
Total work team cost/hour: $1,587.55
MATERIAL OUANTITIES
Initial volume: 7,640 CCY
Loose volume: 8,595 LCY
Source of estimated volume: Table 2.05.4-1f
Source of estimated swell factor: Cat Handbook
Material Purchase Cost: $0.00
Total Cost: $0.00
Swell factor: 1.125
HOURLY PRODUCTION
Truck Capacity
Truck Payload (weight) Basis:
Material weight: 2,550 Pounds/LCY
Description: Earth - Dry packed
Rated Payload: 122,520 Pounds
CIRCES Cost Estimating Software