2016-08-19_GENERAL DOCUMENTS - C1981019

• Permit No: C1981019
• IBM Index Class Name: General Documents
• Doc Date: 8/19/2016
• Doc Name: Proposed Decision and Findings of Compliance
• From: DRMS
• To: Tri-State Generation and Transmission Association
• Email Name: RDZ
• Email Name: JRS
• Media Type: D
• Archive: No

Page 60 of 67
TRUCK/LOADER TEAM WORK
Task description: Haul Spoil from Temp spoil pile to Collom pit (2017 W -C)
Site: Colowyo Coal Mine Permit Action: PR4 Permit/Job#: C1981019
PROJECT IDENTIFICATION
Task #: 551 State: Colorado
Date: 8/4/2016 County: Moffat
User: JHB
Agency or organization name: DRMS
HOURLY EQUIPMENT COST
Truck Loader Team -Truck:
-Loader:
Support Equipment -Load Area:
-Dump Area:
Road Maintenance -Motor Grader:
-Water Truck:
Cost Breakdown: Truck/Loader Team
Abbreviation: None
Filename: C019-551
Shift basis: 2 per day
KOMATSU 830E
LETOI RNEAU L2350
Cat D9T - 9SU
NA
CAT 160M
Water Tanker, 10,000 Gal.
SuDDort Eauimnent
Maintenance Eauipment
Total work team cost/hour: $8,304.45
MATERIAL OUANTITIES
Initial volume: 51,700,000 CCY Swell factor: 1.000
Loose volume: 51,700,000 LCY
Source of estimated volume: Exhibit 1313, Table 4
Source of estimated swell factor: Exhibit 13B Table 2
Material Purchase Cost: $0.00
Total Cost: $0.00
HOURLY PRODUCTION
Truck Capacity:
Truck Payload (weight) Basis:
Material weight: 2,650 Pounds/LCY
Description: Decomposed rock - 25% Rock, 75% Earth
CIRCES Cost Estimating Software
Truck
Loader
Load Area
Dump Area
Motor
Grader
Water Truck
%Utilization -machine:
100
100
100
NA
75
50
Ownership cost/hour:
$181.12
$348.37
$97.48
NA
$41.96
$59.07
Operating cost/hour:
$236.35
$454.81
$103.60
NA
$35.45
$52.54
%Utilization -riper:
NA
0
NA
NA
NA
NA
Ripper own.
cost/hour:
NA
$0.00
$0.00
NA
$0.00
$0.00
Ripper op. cost/hour:
NA
$0.00
$0.00
NA
$0.00
$0.00
Operator cost/hour:
$22.25
$38.60
$38.89
NA
$35.83
$0.00
Unit Subtotals:
$439.72
$841.78
$239.97
NA
$113.23
$111.61
Number of Units:
14
2
1
0
1
1
Group Subtotals:
Work: $7,839.64
Support: $239.97
Maint: $224.84
Total work team cost/hour: $8,304.45
MATERIAL OUANTITIES
Initial volume: 51,700,000 CCY Swell factor: 1.000
Loose volume: 51,700,000 LCY
Source of estimated volume: Exhibit 1313, Table 4
Source of estimated swell factor: Exhibit 13B Table 2
Material Purchase Cost: $0.00
Total Cost: $0.00
HOURLY PRODUCTION
Truck Capacity:
Truck Payload (weight) Basis:
Material weight: 2,650 Pounds/LCY
Description: Decomposed rock - 25% Rock, 75% Earth
CIRCES Cost Estimating Software