2023-02-21_PERMIT FILE - C1981019A ‎(4)‎

• Permit No: C1981019A
• IBM Index Class Name: Permit File
• Doc Date: 2/21/2023
• Section_Exhibit Name: Exhibit 13A Reclamation Cost Estimate
• Media Type: D
• Archive: Yes

Page 1 of 3

CIRCES Cost Estimating Software
TRUCK/LOADER TEAM WORK

Task description: Load and Haul Spoil to TS-1
Site: Colowyo Coal Mine Permit Action: RN8 Permit/Job#: C1981019

PROJECT IDENTIFICATION
Task #: 002 State: Colorado Abbreviation: None
Date: 8/16/2022 County: Moffat Filename: C019-002
User: ZTT
Agency or organization name: DRMS

HOURLY EQUIPMENT COST Shift basis: 1 per day Equipment Description
Truck Loader Team -Truck: KOMATSU 830E
-Loader: LETOURNEAU L2350
Support Equipment -Load Area: Cat D11T - 11U
-Dump Area: Cat D11T - 11U
Road Maintenance –Motor Grader: CAT 16M
-Water Truck: Water Tanker, 14,000 Gal.

Cost Breakdown: Truck/Loader Team Support Equipment Maintenance Equipment
Truck Loader Load Area Dump Area Motor Grader Water Truck
%Utilization-machine: 100 100 100 100 25 25
Ownership cost/hour: $179.05 $807.65 $257.09 $257.09 $163.86 $105.66
Operating cost/hour: $247.93 $582.25 $273.21 $273.21 $27.47 $38.37
%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: $461.40 $1,430.61 $571.60 $571.60 $219.88 $165.16
Number of Units: 4 1 1 1 1 1
Group Subtotals: Work: $3,276.21 Support: $1,143.20 Maint: $385.04
Total work team cost/hour: $4,804.45

MATERIAL QUANTITIES
Initial volume: 3,662,979 CCY Swell factor: 1.125
Loose volume: 4,120,851 LCY
Source of estimated volume: Map 35A
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: 2,550 Pounds/LCY
Description: Earth - Dry packed
Rated Payload: 492,200 Pounds
Payload Capacity: 193.02 LCY