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

Demo Worksheet Cont'd Task # TTT Page 40 of 111
BULLDOZER WORK
Task description: Replace Topsoil from SA Stockpile to Service Area
Site: Lorencito Canyon Mine Permit Action: MT4 Permit/Job#: C1996084
PROJECT IDENTIFICATION
Task #: 013 State: Colorado
Date: 1/21/2016 County: Las Animas
User: JHB
Agency or organization name: DRMS
HOURLY EQUIPMENT COST
Basic Machine:
Cat D9T - 9SU
Horsepower:
405
Blade Type:
Semi -Universal
Attachment:
3 -shank ripper
Shift Basis:
1 per day
Data Source:
(CRG)
Cost Breakdown:
NA
Abbreviation: None
Filename: C084-013
Total unit Cost/Hour: $271.17
Total Fleet Cost/Hour: $542.33
MATERIAL OUANTITIES
Initial Volume: 210
Swell factor: 1.125
Loose volume: 236 LCY
Source of estimated volume:
Source of estimated swell
factor:
HOURLY PRODUCTION
Average push distance:
Unadjusted hourly
production:
Materials consistency
description:
Average push
gradient:
Average site altitude:
Material weight:
Table 2.05.4-1f
Cat Handbook
75 feet
1,514.3 LCY/hr
Consolidated stockpile 1.0
0%
7.100 feet
50 lbs/LCY
CIRCES Cost Estimating Software
Utilization %
Ownership Cost/Hour:
$81.10
NA
Operating Cost/Hour:
$143.16
100
Ripper op. Cost/Hour:
$8.91
100
Operator Cost/Hour:
$38.01
NA
Total unit Cost/Hour: $271.17
Total Fleet Cost/Hour: $542.33
MATERIAL OUANTITIES
Initial Volume: 210
Swell factor: 1.125
Loose volume: 236 LCY
Source of estimated volume:
Source of estimated swell
factor:
HOURLY PRODUCTION
Average push distance:
Unadjusted hourly
production:
Materials consistency
description:
Average push
gradient:
Average site altitude:
Material weight:
Table 2.05.4-1f
Cat Handbook
75 feet
1,514.3 LCY/hr
Consolidated stockpile 1.0
0%
7.100 feet
50 lbs/LCY
CIRCES Cost Estimating Software