2012-01-25_REVISION - C2006085

• Permit No: C2006085
• IBM Index Class Name: Revision
• Doc Date: 1/25/2012
• Doc Name: Bond Liability Recalculation ‎(Emailed)‎
• From: Jim Stark
• To: Janet Binns
• Type & Sequence: TR1
• Media Type: d
• Archive: No

EQUIPMENT MOBILIZATION /DEMOBILIZATION
Task description: Mobilize / Demobilize Equipment for Initial Reclamation
Permit Action: 2012 Bond
Site: Northfield Mine Recalculation Pennit /Job #: C2006085
PROJECT IDENTIFICATION
Task #: 080 State: Colorado
Date: 1/2/2012 Countv: Fremont
User: .1RS
Agency or organization name: DRMS
EQUIPMENT TRANSPORT RIG COST
Abbreviation: None
Filename: C085 -080
Shift `basis: 1 per day
Cast 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)
Cyst 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
CatD9T - 9SU
66.13
$80.19
$125.45
1
$205.64
$125.45
$250.00
CAT 815F
22.88
$37.49
$88.67
1
$126.16
$88.67
$250.00
ATLAS COPCO
1.25
$39.37
$88.67
1
$128.04
$88.67
$250.00
ROC D3- 01,3.0 in.
CAT 12M
16.01
$23.48
$88.67
1
$112.15
$88.67
$250.00
Cat 621G
37.47
$66.52
$117.55
1
$184.07
$117.55
$250.00
Drill/Broadcast
25.00
$39.59
$88.67
1
$128.26
$88.67
$0.00
Seeder with
Tractor
Power Muleher
6.00
$7.03
$88.67
1
$95.70
$88.67
$0.00
('Reinco M90)
Subtotals: I $980.02 I $686.35 I $1,250.00
CIRCES Cost Estimating Sott -ware