2011-09-30_PERMIT FILE - C1980007A ‎(4)‎

• Permit No: C1980007A
• IBM Index Class Name: Permit File
• Doc Date: 9/30/2011
• Doc Name: Cost Summary
• Section_Exhibit Name: Exhibit 53 Reclamation Cost Estimate Part 4
• Media Type: D
• Archive: Yes

Pagel of 3
TRUCK/LOADER TEAM WORK
Task description: Load and haul demo'd concrete & asphalt f/ top of CPP fill to a fill area in main
surface facilities area
Site: West Elk Mine Permit Action: MR -374 Permit/Job #: C1980007
PROJECT IDENTIFICATION
Task #: 37B State: Colorado
Date: 5/11/2011 County: Gunnison
User: TAK
Agency or organization name
HOURLY EQUIPMENT COST
DRMS
ipti
Abbreviation: None
Filename: C007 -37b
Shift basis: der day
Truck Loader Team - Truck:
Cat 773D (2002)
- Loader:
CAT 980G (2001)
Support Equipment -Load Area:
CAT 928G
-Dump Area:
NA
Road Maintenance —Motor Grader:
NA
-Water Truck:
NA
Cost Breakdown: Truck/Loader Team Sunnort Eauinment Maintenance Eauinment
Total work team cost/hour: $384.27
MATERIAL QUANTITIES
Initial volume: 458 CCY Swell factor: 1.000
Loose volume: 458 LCY
Source of estimated volume: Division of Reclamation, Mining & Safety
Source of estimated swell factor: Cat Handbook
Material Purchase Cost: $0.00
Total Cost: $0.00
HOURLY PRODUCTION
Truck Capacity:
Truck Payload (weight) Basis:
Material weight: 1 Pounds /LCY
Description: User Provided
Rated Payload: 122,260 Pounds
Payload Capacity: 122,260.00 LCY
CIRCES Cost Estimating Software
Truck
Loader
Load Area
Dump Area
Motor Grader
Water Truck
%Utilization- machine:
100
100
100
NA
NA
NA
Ownership cost/hour:
$52.70
$34.37
$12.46
NA
NA
NA
Operating cost/hour:
$100.70
$59.55
$25.04
NA
NA
NA
Ripper op. cost/hour:
NA
$0.00
$0.00
NA
NA
NA
Operator cost/hour:
$22.29
$38.67
$38.49
NA
NA
NA
Unit Subtotals:
$175.69
$132.59
$75.99
NA
NA
NA
Number of Units:
1
1
1
0
0
0
Group Subtotals:
Work: $308.28
Support: $75.99
Maint: $0.00
Total work team cost/hour: $384.27
MATERIAL QUANTITIES
Initial volume: 458 CCY Swell factor: 1.000
Loose volume: 458 LCY
Source of estimated volume: Division of Reclamation, Mining & Safety
Source of estimated swell factor: Cat Handbook
Material Purchase Cost: $0.00
Total Cost: $0.00
HOURLY PRODUCTION
Truck Capacity:
Truck Payload (weight) Basis:
Material weight: 1 Pounds /LCY
Description: User Provided
Rated Payload: 122,260 Pounds
Payload Capacity: 122,260.00 LCY
CIRCES Cost Estimating Software