2008-05-23_PERMIT FILE - C1983059A

• Permit No: C1983059A
• IBM Index Class Name: Permit File
• Doc Date: 5/23/2008
• Section_Exhibit Name: Exhibit 10 Bond Calculations
• Media Type: D
• Archive: Yes

CIRCES Cost Estimating Software
PROJECT IDENTIFICATION
Agency or organization name :Colorado Division Of Reclamation, Mining And Safety
Task # : 018 State :Colorado Permifrob # : C-1983-059
Date : 04/09/2008 County :Delta Abbreviation :none
User : JRS Site :Tenor Creek Loadout Filename : C059-018
Permit or other job action :Permit Renewal 05
Task description : Mobilize/Demobilize Equipment for Reclamation

,. ; : .
EQUIPMENT TRANSPORT RIG COST Shift basis :
1 per day
Cost data source : CRG Data
Truck tractor description :Generic on-highway truck tractor, 6x4, diesel powered, 400 HP (2nd half, 2006)
Truck trailer description :Generic folding gooseneck, drop deck equipment trailer (25T, 50T, and 100T)
Available rig capacities : 0-25 Tons 26-50 Tons 51+ Tons
Cost Breakdown : Ownership cost/hour : $16.63 $18.37 $22.33
Operating cost/hour : $44.38 $46.13 $50.07
Operator cost/hour : $27.66 $27.66 $27.66
Helper cost/hour : $0.00 $25.39 $25.39
Total Unit Cost/hour : $88.67 $117.55 $125.45
_:.
>;
NON-ROADABLE EQUIPMENT
Machine
Description WeighUunit
(Tons) Ownership
Cost/hr/unit Haul Rig
Cost/hr/unit Fleet Size
(No. units) Haul Trip
Cost/hr/fleet Return Trip
Cost/hr/fleet DOT permit
Cost/fleet
-Cat D9R - 9SU (2005) 66.73 $62.35 $125.45 1 $187.80 $125.45 $250.00
-CAT 815E 22.97 $37.70 $88.67 1 $126.37 $88.67 $250.00
-Cat621G 35.55 $50.48 $117.55 1 $168.03 $117.55 $250.00
-CAT 14H 20.70 $39.50 $88.67 1 $128.17 $88.67 $250.00
-Reveg Equipment 20.00 $78.00 $88.67 1 $166.67 $88.67 $0.00

Subtotals : $777.05 $509.01 $1,000.00
sheet 1 of 2