2016-01-25_REVISION - C1996084

• Permit No: C1996084
• IBM Index Class Name: Revision
• Doc Date: 1/25/2016
• Doc Name: Reclamation Cost Estimate
• From: Janet Binns
• To: Rob Zuber
• Type & Sequence: MT4
• Email Name: JHB
• Email Name: RDZ
• Email Name: DIH
• Media Type: D
• Archive: No

TRUCK/LOADER TEAM WORK
Task description: Replace Topsoil from Stockpile SSP#2 to Fill 9a
Site: Lorencito Canyon Mine Permit Action: MT4 Permit/Job#: C1996084
PROJECT IDENTIFICATION
Task #: 003 State: Colorado Abbreviation: None
Date: 1/20/2016 County: Las Animas Filename: C084-003
User: JHB
Agency or organization name: DRMS
M: DII];7 Wd x[111] 19u I �1►111[K17C11 Y
Equipment Description
Truck Loader Team -Truck: Cat 773F
-Loader: CAT 990H high lift
Support Equipment -Load Area: Cat D9T - 9SU
-Dump Area: Cat D9T - 9SU
Road Maintenance -Motor Grader: CAT 14M
-Water Truck: Water Tanker, 5,000 Gal.
Shift basis: 1 per day
Cost Breakdown: Truck/Loader Team Support Equipment Maintenance Equipment
Total work team cost/hour: $1,361.68
MATERIAL QUANTITIES
Initial volume: 4,950 CCY Swell factor: 1.125
Loose volume: 5,569 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
Truck
Loader
Load Area
Dump Area
Motor
Water
Grader
Truck
%Utilization-
machine:
100
95
50
100
25
25
Ownership
$65.23
$129.39
$81.10
$81.10
$42.03
$20.53
cost/hour:
Operating cost/hour:
$124.51
$158.37
$71.58
$143.16
$17.47
$1194
Ripper op.
NA
$0.00
$4.45
$0.00
$0.00
$0.00
cost/hour:
Operator cost/hour:
$27.80
$37.13
$38.01
$38.01
$24.47
$27.88
Unit Subtotals:
$217.54
$324.89
$195.13
$262.26
$83.96
$60.36
Number of Units:
2
1
1
1
1
1
Group Subtotals:
Work: $759.97
Support: $457.39
Maint: $144.32
Total work team cost/hour: $1,361.68
MATERIAL QUANTITIES
Initial volume: 4,950 CCY Swell factor: 1.125
Loose volume: 5,569 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