2008-07-29_PERMIT FILE - C1981010A ‎(11)‎

• Permit No: C1981010A
• IBM Index Class Name: Permit File
• Doc Date: 7/29/2008
• Section_Exhibit Name: Appendix A Circes Estimatating Forms
• Media Type: D
• Archive: Yes

CIRCES Cost Estimatinst Software

PROJECT IDENTIFICATION
Task # : 130
Date : 11/16/2005
User : JHB
State :Colorado
County :Moffat
Site :Trapper Mine
Pertnitllob# : C1981-010
Abbreviation :none
Filename : C010-130
Agency or organization name :Colorado Division Of Minerals And
Permit or other job action : TR-96
Task description : Bac~ll G Dip pit
HOURLY EQUIPMENT COST
Cost Breakdown

MATERIAL QUANTITIES
Initial
volume : 1,576,945
Basic machine :Cat D11 R - 11 SU
Blade type :Semi-Universal
Attachment no. 1 : ROPS Cab
Attachment no. 2 :1-shank ripper
Utilization %
Ownership cosUhour : $71.30 NA
Operating cosVhour : $188.40 100
Ripper op. cost/hour : $2.64 15
Operator cosuhour : $31.93 NA
Total unit cosvhour : $294.27 Total fleet cost/hour
LCV
177.08
Swell Loose
factor: NA volume: 1,576,945 LCY
Source of esdmatetl volume :Appendix A Table f.4-2
Source of estimated swell factor :NA
<:
HOURLY PRODUCTION Job Condition Correction Factors Source
Average push distance : 191 feet
Unadjusted hourly production : 1,564.6 LCY/hr
Material consistency description
JOB TIME AND COST
Fleet size
Unit cost
Average push gradient : 5.00 % (~
Average site altitude : 7,000 feet
Material weight : 2, 475 Ibs/LCY
Weight description
USER-PROVIDED WEIGHT DATA
4 Dozer{s)
$0.224 /LCY
Operator skill : 1.00 (exi
Material consistency : 1.00 (Cat
Dozing method : 1.00 (ge
Visibility : 1.00 (av;
Job efficiency : 0.81 (2 shin
Spoil pile : 1.00 (doz
Push gradient : 1.11 (Cat
Altitude : 1.00 (Cat
Material weight : 0.93 (usi
Blade type : 1.00 (S/Sl
Ne[ correction : 0.84
Adjusted unit production : 1313.15 LCY/hr
Adjusted fleet production : 5,252.82 LCY/hr
Total job time : 300.22 Hours
Total job cost : $353,384
Horsepower: 850
Shift basis : 2 per day
Data source : (CRG)