2020-07-02_REVISION - C1981019

• Permit No: C1981019
• IBM Index Class Name: Revision
• Doc Date: 7/2/2020
• Doc Name: Adequacy Review
• From: DRMS
• To: Colowyo Coal Company LP
• Type & Sequence: MR219
• Email Name: ZTT
• Email Name: JDM
• Media Type: D
• Archive: No

Page 3 of 5
TRUCK/LOADER TEAM WORK
Task description: Load, Haul and Regrade Collom Spoil
Site: Colowyo Coal Mine Permit Action: MR219 Permit/Job#: C1981019
PROJECT IDENTIFICATION
Task #: 001 State: Colorado
Date: 7/2/2020 County: Moffat
User: ZTT
Agency or organization name
HOURLY EQUIPMENT COST
DRMS
ipti
Truck Loader Team -Truck: KOMATSU 830E
-Loader: LETOURNEAU L2350
Support Equipment -Load Area: Cat DI I T - 11 U
-Dump Area: Cat D 11 T - 11 U
Road Maintenance -Motor Grader: CAT 16M
-Water Truck: Water Tanker, 14,000 Gal.
Abbreviation: None
Filename: CO 19-001
Shift basis: 1 per day
Cost Breakdown: Truck/Loader Team SUDDort Eauinment Maintenance Eauinment
Total work team cost/hour: $4,323.91
1► RV4N01N/:IPKIIIE1,10UY191OP
Initial volume: 5,500,000 CCY Swell factor: 1.000
Loose volume: 5,500,000 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 Pa.. l�weight) Basis:
Material weight: 2,650 Pounds/LCY
Description: Decomposed rock - 25% Rock, 75% Earth
Rated Payload: 492,200 Pounds
CIRCES Cost Estimating Software
Truck
Loader
Load Area
Dump Area
Motor
Grader
Water Truck
%Utilization -machine:
100
100
100
100
50
35
Ownership cost/hour:
$197.30
$437.04
$300.25
$300.25
$55.79
$90.47
Operating cost/hour:
$220.67
$438.57
$250.88
$250.88
$30.04
$47.16
%Utilization -riper:
NA
0
NA
NA
NA
NA
Ripper own. cost/hour:
NA
$0.00
$0.00
$0.00
$0.00
$0.00
Ripper op. cost/hour:
NA
$0.00
$0.00
$0.00
$0.00
$0.00
Operator cost/hour:
$34.42
$40.71
$41.30
$41.30
$28.56
$21.12
Unit Subtotals:
$452.39
$916.31
$592.43
$592.43
$114.39
$158.75
Number of Units:
3
1
1
2
1
1
Group Subtotals:
Work: $2,273.48
Support: $1,777.29
Maint: $273.14
Total work team cost/hour: $4,323.91
1► RV4N01N/:IPKIIIE1,10UY191OP
Initial volume: 5,500,000 CCY Swell factor: 1.000
Loose volume: 5,500,000 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 Pa.. l�weight) Basis:
Material weight: 2,650 Pounds/LCY
Description: Decomposed rock - 25% Rock, 75% Earth
Rated Payload: 492,200 Pounds
CIRCES Cost Estimating Software