2009-06-09_PERMIT FILE - C1980007

• Permit No: C1980007
• IBM Index Class Name: Permit File
• Doc Date: 6/9/2009
• Section_Exhibit Name: Exhibit 53 Reclamation Cost Estimate
• Media Type: D
• Archive: No

PROJECT IDENTIFICATION
Agency or orgai
Task # : 082- 499-
Date : 1212212008
User : TAK
CIRCES Cost Estimating Software
TRUCK/LOADER TEAM WORK
iization name: CDRMS
State : Colorado Permit/job #: C-80-007
_ County :Gunnison Abbreviation :none
Site : West Elk Mine Filename :0007-039
sheet 1 of 2
Permit or other job action :Midterm Review 6
Task description : Dispose of remaining stockpiled brush on Bear Mine bench
HOURLY EQUIPMENT COST Shift basis : 1 per day
(Equipment Description
Truck/loader team -Truck
-Loader
Support equipment -Load area
-Dump area
Road maintenance -Motor grader
-Water truck
ieric 10-12 cy, 6x4
T 966G
D9R - 9SU
D9R - 9SU
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 NA NA
% Utilization-machine : 100 94 100 100 NA NA
-Ripper attachment : NA NA 0 0 NA NA
Ownership cost/hour : $16.52 $28.46 $51.07 $51.07 NA NA
Operating cost/hour : $21.86 $28.32 $93.97 $93.97 NA NA
Ripper op. cost/hour : NA NA $0.00 $0.00 NA NA
Operator cost/hour : $21.72 $31.83 $31.83 $31.83 NA NA
Unit subtotals : $60.10 $88.61 $176.87 $176.87 NA NA
Number of units : 2 1 1 1 0 0
Group subtotals : Work : $208.81 Support : $353.73 Maintenance : $0.00
Total work team cost/hour : $562.54
MATERIAL QUANTITIES
Initial Swell Loose
volume : 1,852 LCY factor : NA volume : 1,852 LCY
Source of quantity take-off : DRMS estimate
Source of estimated swell factor : CAT Handbook
Material purchase cost : $0.00 /LCY Total cost
HOURLY PRODUCTION
Truck Capacity :
Truck Payload (weight) Basis : Truck Bed (volume) Basis :
Material weight : 500 pounds/LCY Struck volume :
Descr.: USER-PROVIDED WEIGHT DATA Heaped volume :
Rated payload : 35,400 pounds Average volume :
Payload capacity : 70.80 LCY Adjusted volume':
Final truck volume based on number of loader passes
'truck volume adjusted to not exceed rated payload or heaped volume
10.00 LCY
12.00 LCY
11.00 LCY
12.00 LCY
11.88 LCY
Loading Tool Capacity : Job Condition Corrections : Site altitude (ft.) :-6,300
Rated capacity (nom. heaped) : 4.750 LCY Truck Loader Source
Descr.: USER-PROVIDED BUCKET FILL FACTOR Altitude adj.: 1.000 0.920 (Cat HS
Bucket fill factor : 0.500 Job efficiency : 0.830 0.830 (1 shift/da.
Adjusted bucket capacity : 2.375 LCY Net correction : 0.830 0.764
$0