2010-05-07_PERMIT FILE - C2009087A ‎(38)‎

• Permit No: C2009087A
• IBM Index Class Name: Permit File
• Doc Date: 5/7/2010
• Doc Name: Estimated Reclamation Cost
• Section_Exhibit Name: Exhibit 3.02.2-E1 Estimated Reclamation Cost
• Media Type: D
• Archive: Yes

CIRCES Cost Estimating Software
TRUCK/LOADER TEAM W ORK
sheet 1 of 2
PROJECT IDENTIFICATION
Agency or organization name Division Of Reclamation, Mining And Safety
Task #: 051 State : Colorado Permit/job # : C2009 -087
Date : 0311112010 County : Routt Abbreviation : none
User: JHB Site Peabody Sage Creek Mine Filename : C087 -051
Permit or other job action : New application
Task description : Remove footprint of coal stockpile, haul to Foldel Creek refuse pile
HOURLY EQUIPMENT COST �Eauio Shift basis: 1 per day
ment Desrrintinn
Truck/loader team -Truck:
-Loader
Cat 769D
CAT 988G (2005)
Support equipment -Load area :
-Dump area :
Cat D10R - 10SU (2005)
Cat D10R - 10SU (2005)
Road maintenance -Motor grader
-Water truck :
CAT 14H
Water Tanker, 10,000 Gal.
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
grader
misctruk
% Utilization-machine:
100
99
100
100
5
5
- Ripper attachment:
NA
NA
20
NA
0
NA
Ownership cost/hour :
$52.27
$62.60
$76.61
$76.61
$41.79
$62.58
Operating cost/hour :
$69.57
$75.66
$128.30
$128.30
$2.31
$4.26
Ripper op. cost/hour :
NA
NA
$0.00
$0.00
$0.00
$0.00
Operator cost/hour :
$22.29
$38.72
$38.54
$38.54
$24.50
$38.70
Unit subtotals :
Number of units :
$144.14
$176.99
$243.45
$243.45
$68.60
$105.54
14
1
1
1
1
1
Group subtotals :
Work: $2,194.88
Support : $486.89
Maintenance : $174.13
Total w ork tea cost/hour : $2,855.90
v
_ =
MATERIAL QUANTITIES
Initial Swell Loose
volume: 9,531 LCY factor : NA, volume
9.531 LCY
Source of quantity take -off : Map 2.05.3 M1A, area of coal handling facilities X 3 ft. th.
Source of estimated swell factor NA
Material purchase cost: $ 0.00 /LCY Total cost : $0
HOURLY PRODUCTION
Truck Capacity:
Truck Payload (weight) Basis: I Truck Bed (volume) Basis:
Material weight: 1,600
Descr.: Coal - Bituminous, Raw
pounds /LCY
Struck volume :
Heaped volume:
Average volume:
21.60
31.70
26.65
LCY
LCY
LCY
Rated payload : 82,000 pounds
Payload capacity: 51.25
LCY
Adjusted volume *:
31.70
LCY
Final truck volume based
on number of loader passes :
30.34
LCY
" truck volume adjusted to not exceed
rated payload or heaped volume
Loadina Tool Capacity:
Job Condition Corrections :
Site altitude
(ft.) : 6,700
Rated capacity (nom. heaped) : 8.200
LCY
Truck
Loader
Source
Descr. : Loose material - 118" to 3/8" (90 -
95%)
Altitude adj.: 1.000
1.000
(Cat HB)
Bucket fill factor : 0.925
Job efficiency: 0.830
0.830
(user)
Adjusted bucket capacity : 7.585
LCY Net correction : 0.830
0.830