2016-11-18_PERMIT FILE - C1981019A ‎(2)‎

• Permit No: C1981019A
• IBM Index Class Name: Permit File
• Doc Date: 11/18/2016
• 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 West Pit (Subtract SL7 & SL8 vol.)
Site: Colowyo Coal Mine Permit Action: MT7 Permit/Job#: C1981019
PROJECT IDENTIFICATION
Task #: 009 State: Colorado
Date: 3/25/2016 County: Moffat
User: JHB
Agency or organization name: DRMS
HOURLY EQUIPMENT COST
Truck Loader Team -Truck: KOMATSU 830E
-Loader: LETOURNEAU L2350
Support Equipment -Load Area: Cat DI IT - I IU
-Dump Area: Cat DI IT - I IU
Road Maintenance -Motor Grader: CAT 16M
-Water Truck: Water Tanker, 14,000 Gal.
Abbreviation: None
Filename: C019-009
Shift basis: leer day
("act Rreakdnwn- Tnick/I.nader Team Sunnnrt F.auinment Maintenance Eouinment
Total work team cost/hour: $3.848.89
MATERIAL OUANTITIES
Initial volume: 481,956 CCY Swell factor: 1.000
Loose volume: 481,956 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 Capacity:
Truck Payload (weight) Basis:
Material weight: 2,572 Pounds/LCY
Description: User Provided
Rated Payload: 492,200 Pounds
Payload Capacity: 191.37 LCY
Truck
Loader
Load Area
Dump Area
Motor
Grader
Water Truck
%Utilization -machine:
100
100
100
100
50
50
Ownership cost/hour:
$114.21
$344.26
$177.24
$177.24
$75.59
$64.74
Operating cost/hour:
$270.80
$506.11
$291.79
$291.79
$42.64
$67.43
Ripper op. costihour:
NA
$0.00
$0.00
$0.00
$0.00
$0.00
Operator cost/hour:
$22.10
$38.60
$38.89
$38.89
$35.83
$29.42
Unit Subtotals:
$407.11
$888.97
$507.92
$507.92
$154.06
$161.58
Number of Units:
4
1
1
1
1
1
Group Subtotals:
Work:
$2,517.41
Support:
$1,015.84
Maint:
$315.64
Total work team cost/hour: $3.848.89
MATERIAL OUANTITIES
Initial volume: 481,956 CCY Swell factor: 1.000
Loose volume: 481,956 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 Capacity:
Truck Payload (weight) Basis:
Material weight: 2,572 Pounds/LCY
Description: User Provided
Rated Payload: 492,200 Pounds
Payload Capacity: 191.37 LCY