2013-02-25_REVISION - C2009087

• Permit No: C2009087
• IBM Index Class Name: Revision
• Doc Date: 2/25/2013
• Doc Name: Midterm Review
• From: DRMS
• To: Peabody Sage Creek Mining, LLC
• Type & Sequence: MT1
• Email Name: JDM
• Email Name: DIH
• Media Type: D
• Archive: No

Page 12 of 129
TRUCK/LOADER TEAM WORK
Task description: Remove Coal Stockpile Footprint
Site: Peabody Sage Creek Mine Permit Action: 2013 Midterm Review Permit/Job #: C2009087
PROJECT IDENTIFICATION
Task #: 004 State
Date: 2/4/2013 County
User: JDM
Colorado
Routt
Agency or organization name: DRMS
HOURLY EOUIPMENT COST
Truck Loader Team - Truck:
- Loader:
Support Equipment -Load Area:
-Dump Area:
Road Maintenance -Motor Grader:
-Water Truck:
Cost Breakdown: Truck/Loader Team
Abbreviation: None
Filename: C087 -004
Shift basis: 1 per day
Cat 769D
CAT 988H
Cat D 10 - 10SU
Cat D 10 - 10SU
CAT 14M
Water Tanker, 10,000 Gal.
SADDort Equipment
Maintenance Equipment
Total work team cost/hour: $1,699.05
MATERIAL OUANTITIES
Initial volume: 48,400 CCY Swell factor: 1.000
Loose volume: 48,400 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: 1,600 Pounds/LCY
Description: Coal - Bituminous, Raw
Rated Payload: 82,000 Pounds
Payload Capacity: 51.25 LCY
CIRCES Cost Estimating Software
Truck
Loader
Load Area
Dump Area
Motor Grader
Water Truck
%Utilization- machine:
100
95
100
100
25
25
Ownership cost/hour:
$41.57
$82.23
$99.15
$99.15
$37.98
$52.97
Operating cost/hour:
$93.68
$111.17
$183.36
$183.36
$16.94
$29.77
Ripper op. cost/hour:
NA
$0.00
$0.00
$0.00
$0.00
$0.00
Operator cost/hour:
$25.66
$35.82
$37.41
$37.41
$27.55
$21.17
Unit Subtotals:
$160.90
$229.22
$319.93
$319.93
$82.46
$103.91
Number of Units:
4
1
1
1
1
1
Group Subtotals:
Work: $872.82
Support: $639.86
Maine $186.37
Total work team cost/hour: $1,699.05
MATERIAL OUANTITIES
Initial volume: 48,400 CCY Swell factor: 1.000
Loose volume: 48,400 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: 1,600 Pounds/LCY
Description: Coal - Bituminous, Raw
Rated Payload: 82,000 Pounds
Payload Capacity: 51.25 LCY
CIRCES Cost Estimating Software