2009-06-09_PERMIT FILE - C1980007 ‎(2)‎

• Permit No: C1980007
• IBM Index Class Name: Permit File
• Doc Date: 6/9/2009
• Section_Exhibit Name: Exhibit 53 Reclamation Cost Estimate Part 2
• Media Type: D
• Archive: No

CIRCES Cost Estimating Software
EQUIPMENT MOBILIZATION / DEMOBILIZATION
PROJECT IDENTIFICATION
Agency or organization name : Colorado Division Of Reclamation, Mining And Safety
Task # : 909 State : Colorado Permit/job #: C-80-007
Date : 0411412009 County : Gunnison Abbreviation :none
User: TAK Site : West Elk Mine Filename :0007-909
Permit or other job action :Midterm Review 6 (2009)
Task description :Mobilize equipment for final 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 1007)
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
KIr%KI_OnAnAR1 C C(11IIDMCIJT
Machine
Description Weight/unit
(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 $64.72 $125.45 5 $950.86 $627.25 $0.00
-CAT 826G Series 11(2005) 36.69 $62.93 $117.55 1 $180.48 $117.55 $0.00
-CAT 14H 20.70 $32.69 $88.67 1 $121.36 $88.67 $0.00
-Cat 330C L 37.18 $46.31 $117.55 1 $163.86 $117.55 $0.00
-Cat 637G w/push-pull 59.08 $103.51 $125.45 2 $457.93 $250.90 $0.00
-REEDRILL SK35, 9.0 in. 30.00 $47.98 $117.55 2 $331.05 $235.10 $0.00
-Reveg equipment 20.00 $75.00 $88.67 1 $163.67 $88.67 $0.00
-Water Tanker, 5,000 Gal. 15.00 $21.78 $88.67 1 $110.45 $88.67 $0.00

Subtotals : $2,479.66 $1,614.36 $0.00
sheet 1 of 2