2009-06-18_PERMIT FILE - C1981018A

• Permit No: C1981018A
• IBM Index Class Name: Permit File
• Doc Date: 6/18/2009
• Doc Name: Reclamation Cost Estimate
• Section_Exhibit Name: Illustration 47
• Media Type: D
• Archive: Yes

sheet 1 of 2
CIRCES Cost Estimating Software
• TRUCK/LOADER TEAM WORK
PROJECT IDENTIFICATION
Agency or organization name : Colorado Division Of Reclamation, Mining And Safety
Task #: 042 State : Colorado Permit/job #: C-1981-018

Date : 0112712009 _
County: Rio Blanco Abbreviation :none
User : JDM Site: Deserado Mine Filename :C018-042
Permit or other job action : Renewal 5
Task description : Remove Parking Lot and Access Road Pavement
HOURLY EQUIPMENT COST Shift basis : 1 per day
Truck/loader team -Truck l Cat 769D
-Loader : CAT 98OG (2001)
Support equipment -Load area
-Dump area
Road maintenance -Motor grader
-Water fnick
C
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 NA NA NA NA
% Utilization-machine : 100 90 NA NA NA NA_
-Ripper attachment : NA NA NA NA NA NA
Ownership cost/hour : $54.06 $34.94 NA NA NA NA
._......... ...._....__........_.._
Operating cost/hour : $70.69 $50.18 NA NA NA NA_
Ripper op. cost/hour : NA NA NA NA NA NA
u
Operator cost/hour : $21.72 $32:96 NA NA NA NA
Unit subtotals : $146.47 $118.09 NA NA NA NA_
Number of units 1 0 0 0 0
Group subtotals : Work : $411.02 Support: $0.00 Maintenance : $0.00
Total work team cost/hour : $411.02
MATERIAL QUANTITIES
Initial Swell Loose
volume: 3,671 LCY factor : NA volume : 3,671 LCY
Source of quantity take-off :Permit Volume IV
Source of estimated swell factor : NA
Material purchase cost : $0.00 /LCY Total cost : $0
HOURLY PRODUCTION
Truck Capacity :
Truck Payload (weight) Basis : Truck Bed (volume) Basis :
Material weight : Z950 pounds/LCY Struck volume : 21.60 LCY
Descr.: Traprock - broken Heaped volume : 31.70 LCY
Rated payload : 82,000 pounds Average volume : 26.65 LCY
Payload capacity : 27.80 LCY Adjusted volume': 27.80 LCY
Final truck volume based on number of loader passes : 24.50 LCY
' truck volume adjusted to not exceed rated payload or heaped volume
Loadina Tool Capacity : Job Condition Corrections : Site altitude (ft.): -5,300
Rated capacity (nom. heaped) : 7.000 LCY Truck Loader Source
• Descr.: Blasted rock - well blasted (80 - 95%) Altitude adj.: 1.000 1.000 (Cat HB)
Bucket fill factor : 0.875 Job efficiency : 0.830 0.830 (1 shift/day)
Adjusted bucket capacity : 6.125 LCY Net correction : 0.830 0.830