2008-04-02_PERMIT FILE - C1981038

• Permit No: C1981038
• IBM Index Class Name: Permit File
• Doc Date: 4/2/2008
• Section_Exhibit Name: Reclamation Cost Estimate RN5
• Media Type: D
• Archive: No

CIRCES Cost Estimating Software
TRUCK/LOADER TEAM WORK
sheet 1 of 2
PROJECT IDENTIFICATION
Agency or organization name :Colorado Division Of Reclamation, Mining And Safety
Task # : 008 State :Colorado PermiUjob # : C-1981-038
Date : 11/20/2007 County :Delta Abbreviation :none
User : JRS Site :Bowie No. 1 Mine Filename : C038-008
Permit or other job action :Partial Phase 1 Bond Release SL-03
Task description :Haul Fill from C&S Zone 1-A to Portal Zone 4-C
HOURLY EQUIPMENT COST
uipment Description
Shift basis : 1 perday
Truck/loader team -Truck
-Loader:
Support equipment -Load area
-Dump area
773D (2002)
T 990 Series 11(2005)
t D10R - 10SU (2005)
t D10R - 10SU (2005)
Road maintenance -Motor grader :CAT 14H
-Water truck :Water Tanker, 5, 000 Gal.
Cost Breakdown : Truck/Loader Work Team
Truck Loading Tool Support Equipment
Load Area Dump Area Road Maintenance Equipment
Motor Grader Water Truck
Import data filename : truck2 loader dozer dozer grader misctruk
Utilization-machine : 97 100 100 100 50 50
-Ripper attachment : NA NA 0 0 0 NA
Ownership cost/hour : $52.49 $105.80 $84.86 $84.86 $39.60 $21.89
Operating cosUhour : $85.89 $116.75 $138.49 $138.49 $24.26 $17.36
Ripper op. cost hour : NA NA $0.00 $0.00 $0.00 $0.00
Operator cost/hour : $21.72 $32.96 $32.78 $32.78 $24.47 $33.94
Unit subtotals : $160.09 $255.52 $256.13 $256.13 $88.32 $73.19
Number of units : 5 1 1 1 1 1
Group subtotals : Work : $1,055.99 Support : $512.26 Maintenance : $161.52
Total work team cost/hour : $1,729.76
MATERIAL QUANTITIES
Initial Swell Loose
volume : 100,560 CCY factor : 1.165 volume : 117,152 LCY
Material weight : 2,900 pounds/LCY Struck volume : 33.80 LCY
Descr.: Decomposed rock - 50% Rock, 50% Earth Heaped volume : 45.90 LCY
Rated payload : 108,060 pounds Average volume : 39.85 LCY
Payload capacity : 37.26 LCY Adjusted volume': 37.26 LCY
Final truck volume based on number of loader passes : 37.13 LCY
'truck volume adjusted to not exce ed rated payload or heaped volume
Loadin4 Tool Capacity : Job Condition Corrections : Site altitude (ft.) : 7,100
Rated capacity (nom. heaped) : 11.250 LCY Truck Loader Source
Descr.: Other - rock/dirt mixtures (100-120%) Altitude adj.: 1.000 1.000 (Cat HB)
Bucket fill factor : 1.100 Job efficiency : 0.830 0.830 (1 shifdday)
Adjusted bucket capacity : 12.375 LCY Net correction : 0.830 0.830