2017-01-10_PERMIT FILE - C1981019A

• Permit No: C1981019A
• IBM Index Class Name: Permit File
• Doc Date: 1/10/2017
• 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 from ET till to STP (sub. TR99
Site: Colowyo Coal Mine Permit Action: MT7
PROJECT IDENTIFICATION
Task #: 012 State: Colorado
Date: 4/6/2016 County: Moffat
User: JHB
Agency or organization name: DRMS
HOURLY EQUIPMENT COST
ipti
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.
Permit/Job#: C1981019
Abbreviation: None
Filename: C019-012
Shift basis: 1 per day
Gnat Rreakdawn: Tnick/Loader Team Sunnort Eouinment Maintenance Eauinment
Total work team cost/hour: $9,623.18
MATERIAL OUANTITIES
Initial volume: 22,218,118 CCY Swell factor: 1.000
Loose volume: 22,218,118 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. cost/hour:
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:
16
2
1
1
1
1
Group Subtotals:
Work:
$8,291.70
Support:
$1,015.84
Maint:
$315.64
Total work team cost/hour: $9,623.18
MATERIAL OUANTITIES
Initial volume: 22,218,118 CCY Swell factor: 1.000
Loose volume: 22,218,118 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