PERMFILE109042

• Permit No: M2003030
• IBM Index Class Name: Permit File
• Doc Date: 6/5/2003
• Doc Name: Cost Summary Form
• From: DMG
• To: Joseph Dorris
• Media Type: D
• Archive: No

CIRCES Cost Estimatinta Software
WHEEL LOADER -LOAD AND CARRY WORK
Task # : 002
Date : 06r052003
User: JD7
State :Colorado
County:Teller
Site :Glacier Peak Mining
Pennidjob 1e : M-2003-030
Abbreviation :none
Filename : M030-002
Agency or organisation name : DMG
Permit or other job action :Final Reclamation
task descdption :Contour and smooth grade disturbed areas
<>: :.
:. p
HOURLY EQUIPMENT COST Basic machine:CAT 914G Horse ower:~ 90
Attachment no. 1 : ROPS Cab Shift basis : 1 per day
Operating cost/hour
Operator cosbhour
Total unit cosghour
Utilization %
$9.53 NA
$12.73 100
$30.65 NA
Data source : (CRG)
$52.91 Total Beet cosbhour:
$52.91
MATERIAL QUANTITIES
Initial Swell Final
volume: 500 LCY factor: NA volume: 500 LCY
Source of quantity take-0B : Calculation
Source of estimated swell factor : NA
HOURLY PRODUCTION ~ ~~(Cat HB)
Loader Cycle Time Unadjusted basic cyGe time (load, dump, maneuver) : 0.475 minutes
Cycle Time Factors Factor (min.) Source
Material : Material up fo 1re" diameter 0.020 (Cat HB)
Stockpile : Dumped by buck 0.020 (Cat HB)
Tmck ownership : Common ownership o/tacks and loaders -0.040 (Cat HB)
Opeation : Constant ope26on -0.040 (Cat HB)
Dump target : No adjustment -factor not applicable 0.000 (Cat HB)
Net cyGe time adjustment: -0.040 minutes
Adjusted basic cycle time: 0.435 minutes
Rollins Resistance -Road Conditions
Haul :Rutted dirt, IitBe maintenance, no water, 2" fin: penetration
Retum :Rutted dirt, little maintenance, no water, 2" fire penebabon
Haul and Refum Time Length
(feeq Gratle res.
(h) Rolling ms.
(°k) Total ms.
(%) Tmvel time
(minutes) Data
Source
Haul route : 50 2.00 5.00 7.00 0.0432 (Cat HB)
Re[um route : 50 -2.00 5.00 ~ 3.00 0.0282 ~ (Cat HB)
Total travel time : 0.0714 minutes
Loader Bucket CaoaciN Total cycle time : 0.506 minutes
Rated rapacity: 1.70 LCY (heaped) (Cat HB)
Bucket fill factor 0.975 Loose material -mixed moist aggregates (95-f00%)
Adjusted rapacity: 1.66 LCY
Source
Job Condition Conection Factors Altitude adjustment factor: 0.91 (Cat HB)
Site altitude: 8,800 feet Job efficiency factor: O.B3 (1 shiB/day)
Net correction : 0.76 multiplier
Unadjusted hourly unit production : 196.39 LCY/Hr
Adjusted hourly unit production : 148.33 LCV/Hr (Cat HB)
Adjusted howdy Beet production : 148.33 LCYMr
JOB TIME AND COST
Fleet size: 1 Loader(s) Total job time: 3.37 Hours
Unit cost: $0.357 /LCY Total job cost: j178
Cost Breakdown : Ovmership cosbhour