2009-10-13_REVISION - C1981028

• Permit No: C1981028
• IBM Index Class Name: REVISION
• Doc Date: 10/13/2009
• Doc Name: Review Letter & Cost Estimate
• From: DRMS
• To: Coors Energy Company
• Type & Sequence: SR1
• Email Name: JHB
• Media Type: D
• Archive: No

CIRCES Cost Estimating Software
EQUIPMENT MOBILIZATION / DEMOBILIZATION
PROJECT IDENTIFICATION
Agency or organization name : Division Of Reclamation, Mining And Safety
Task # : 059 State : Colorado Permit/job # : C1981-028
Date : 0912512009 County: Weld Abbreviation :none
User: JHB Site : Keenesburg Mine Filename : C028-059
Permit or other job action : S14
Task description :Mobilize/Demobilize reclamation equipment
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

NON-ROADABLE EQUIPMENT
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 $58.86 $125.45 1 $184.31 $125.45 $0.00
-CAT 14H 20.70 $41.72 $88.67 1 $130.39 $88.67 $0.00
-Cat 637G w/push-pull 59.08 $108.62 $125.45 4 $936.27 $501.80 $0.00
-seeding equipment 20.00 $75.00 $88.67 1 $163.67 $88.67 $0.00
-Grove YB4410 (2004) 8.68 $8.24 $88.67 1 $96.91 $88.67 $0.00
-Cat 320C 21.71 $26.22 $88.67 1 $114.89 $88.67 $0.00
-CAT 966G (2002) 25.10 $33.60 $117.55 1 $151.15 $117.55 $0.00
-REEDRILL SK35, 9.0 in. 31.25 $57.96 $117.55 1 $175.51 $117.55 $0.00

Subtotals : $1,953.09 $1,217.03 $0.00
sheet 1 of 2