2016-10-19_PERMIT FILE - C1981019A ‎(2)‎

• Permit No: C1981019A
• IBM Index Class Name: Permit File
• Doc Date: 10/19/2016
• Doc Name: Pages EX13A-TO-1 to EX13A-T18B-2
• Section_Exhibit Name: Exhibit 13A Reclamation Cost Estimate
• Media Type: D
• Archive: Yes

TRUCK/LOADER TEAM WORK
Task description: Load and Haul Spoil to Final East Pit
Site: Colowyo Coal Mine Permit Action: Permit Renewal 06
PROJECT IDENTIFICATION
Task #: 006 State: Colorado
Date: 3/18/2013 County: Moffat
User: JRS
Agency or organization name: DRMS
HOURLY EQUIPMENT COST
Truck Loader Team -Truck: KOMATSU 830E
-Loader: LETOURNEAU L2350
Support Equipment -Load Area:
-Dump Area:
Road Maintenance -Motor Grader:
-Water Truck:
Cost Breakdown: Truck/Loader Team
Permit/Job#: C1981019
Abbreviation: None
Filename: CO 19-006
Shift basis: 1 per day
CatDllR- 11U
CatDIIR- 11U
CAT 16M
Water Tanker, 14,000 Gal.
Sunnnrt Roninment
Maintenance F.rniinment
Total work team cost/hour: $3,883.24
MATERIAL OUANTITIES
Initial volume: 731,475 CCY Swell factor: 1.000
Loose volume: 731,475 LCY
Source of estimated volume: Division of Reclamation, Mining & Safety
Source of estimated swell factor: Cat Handbook
Material Purchase Cost: $0.00
Total Cost: $0.00
HOURLY PRODUCTION
Truck Cametty
Truck Payload (weight) Basis:
Material weight: 2,572 Pounds/LCY
Description: User Provided
Rated Payload: 492,200 Pounds
Payload Capacity: 191.37 LCY
CIRCES Cost Estimating Software
Truck
Loader
Load Area
Dump Area
Motor Grader
Water Truck
%Utilization -machine:
100
100
100
100
50
50
Ownership cost/hour:
$113.41
$344.51
$126.54
$126.54
$63.07
$64.31
Operating cost/hour:
$307.64
$531.88
$280.92
$280.92
$45.18
$73.13
Ripper op. cost/hour:
NA
$0.00
$0.00
$0.00
$0.00
$0.00
Operator cost/hour:
$25.66
$35.82
$37.41
$37.41
$27.55
$21.17
Unit Subtotals:
$446.72
$912.20
$444.88
$444.88
$135.79
$158.61
Number of Units:
4
1
1
1
1
1
Group Subtotals:
Work:
$2,699.08
Support:
$889.76
Maint:
$294.40
Total work team cost/hour: $3,883.24
MATERIAL OUANTITIES
Initial volume: 731,475 CCY Swell factor: 1.000
Loose volume: 731,475 LCY
Source of estimated volume: Division of Reclamation, Mining & Safety
Source of estimated swell factor: Cat Handbook
Material Purchase Cost: $0.00
Total Cost: $0.00
HOURLY PRODUCTION
Truck Cametty
Truck Payload (weight) Basis:
Material weight: 2,572 Pounds/LCY
Description: User Provided
Rated Payload: 492,200 Pounds
Payload Capacity: 191.37 LCY
CIRCES Cost Estimating Software