2012-04-24_APPLICATION CORRESPONDENCE - C2010089

• Permit No: C2010089
• IBM Index Class Name: Application Correspondence
• Doc Date: 4/24/2012
• Doc Name: Reclamation Cost Estimate ‎(Emailed)‎
• From: Jim Stark
• To: Marcia Talvitie
• Email Name: JRS
• Email Name: MLT
• Media Type: D
• Archive: No

TRUCK /LOADER TEAM WORK
Task description: Backfill Final Pit with Overburden Stockpile
Permit Action: 2012 New Permit
Site: New Horizon North Mine Estimate Permit/Job #: C2010089
PROJECT IDENTIFICATION
Task #: 002 State: Colorado
Date: 02- Mar -12 County: Montrose
User: JRS
Agency or organization name: DRMS
HOURLY EQUIPMENT COST
ipti
Truck Loader Team - Truck: Cat 777F
- Loader: CAT 992K
Support Equipment -Load Area: Cat DI IR - I IU
-Dum p Area: NA
Road Maintenance —Motor Grader: CAT 14M
-Water Truck: Water Tanker, 10,000 Gal.
Abbreviation: None
Filename: C089 -002
Shift basis: 1 per day
Cost Breakdown: Truck /Loader Team Sunnort Eaninment Maintenance Enninment
Total work team cost/hour: $2,037.55
MATERIAL OUANTITIES
Initial volume: 900,000 CCY
Loose volume: 900,000 LCY
Source of estimated volume: Map 2.05.2 -1
Source of estimated swell factor: Cat Handbook
Material Purchase Cost: $0.00
Total Cost: $0.00
Swell factor: 1.000
HOURLY PRODUCTION
Truck Capacity:
Truck Payload (weight) Basis:
Material weight: 2,550 Pounds /LCY
Description: Sandstone
Rated Payload: 200,000 Pounds
Payload Capacity: 78.43 LCY
CIRCES Cost Estimating Software
Truck
Loader
Load Area
Dump Area
Motor Grader
Water Truck
%Utilization - machine:
100
100
100
NA
35
35
Ownership cost/hour:
$110.80
$181.20
$131.18
NA
$39.30
$54.68
Operating cost/hour:
$180.28
$211.60
$274.62
NA
$23.49
$41.03
Ripper op. cost/hour:
NA
$0.00
$0.00
NA
$0.00
$0.00
Operator cost/hour:
$22.29
$38.67
$38.49
NA
$24.47
$38.70
Unit Subtotals:
$313.38
$431.47
$444.28
NA
$87.25
$134.41
Number of Units:
3
1
1
0
1
1
Group Subtotals:
Work: $1,371.61
Support: $444.28
Maint: $221.66
Total work team cost/hour: $2,037.55
MATERIAL OUANTITIES
Initial volume: 900,000 CCY
Loose volume: 900,000 LCY
Source of estimated volume: Map 2.05.2 -1
Source of estimated swell factor: Cat Handbook
Material Purchase Cost: $0.00
Total Cost: $0.00
Swell factor: 1.000
HOURLY PRODUCTION
Truck Capacity:
Truck Payload (weight) Basis:
Material weight: 2,550 Pounds /LCY
Description: Sandstone
Rated Payload: 200,000 Pounds
Payload Capacity: 78.43 LCY
CIRCES Cost Estimating Software