2011-08-29_PERMIT FILE - C1983059 ‎(2)‎

• Permit No: C1983059
• IBM Index Class Name: Permit File
• Doc Date: 8/29/2011
• Doc Name: Bond Calculations Exhibit 10
• Section_Exhibit Name: Exhibit 10 Bond Calculations
• Media Type: D
• Archive: No

Pagel of 2
EQUIPMENT MOBILIZATION/DEMOBILIZATION
Task description: Mobilize/Demobilize Equipment for Reclamation
Site: Terror Creek Loadout Permit Action: 2011 Midterm Review Permit/Job #: C1983059
PROJECT IDENTIFICATION
Task #: 018 State: Colorado Abbreviation: None
Date: 02- May -11 County: Delta Filename: C059 -018
User: JRS
Agency or organization name: DRMS
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 100T)
Cost Breakdown:
Available Rig Capacities
0 -25 Tons
26-50 Tons
51+ Tons
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
Weight/
Owner ship
Haul Rig
Fleet
Haul Trip
Return Trip
DOT Permit
Description
Unit
Cost/hr/ unit
Cost/hr /unit
Size
Cost/hr/
Cost/hr/ fleet
Cost/ fleet
(TONS)
fleet
Cat D9R - 9SU
60.61
$49.19
$125.45
1
$174.64
$125.45
$250.00
2005)
CAT 815F
22.97
$40.03
$88.67
1
$128.70
$88.67
$250.00
Cat 621 G
35.55
$46.12
$117.55
1
$163.67
$117.55
$250.00
CAT 14H
20.71
$34.52
$88.67
1
$123.19
$88.67
$250.00
Drill /Broadcast
25.00
$39.59
$88.67
1
$128.26
$88.67
$250.00
Seeder with Tractor
Subtotals: 1 $718.46 1 $509.01 1 $1250.00
ROADABLE EOUIPMENT:
Machine Description
Total Cost/hr/ unit
Fleet Size
Haul Trip
Cost/hr/ fleet
Return Trip
Cost/hr/ fleet
Flatbed Truck, 6x4, 45K GV W
$106.06
1
$106.06
$106.06
Fuel Tanker, 4x2, 170 HP
$69.20
1
$69.20
$69.20
Subtotals: $175.26 $175.26
CIRCES Cost Estimating Software