2012-09-12_REVISION - C1994082

• Permit No: C1994082
• IBM Index Class Name: Revision
• Doc Date: 9/12/2012
• Doc Name: Cost Estimate
• From: DRMS
• To: File
• Type & Sequence: SL4
• Email Name: SLB
• Email Name: SB1
• Media Type: D
• Archive: No

Yoast Mine C1994082 SL -4
EQUIPMENT MOBILIZATION/DEMOBILIZATION
Task description: Mobilize /Demobilize Equipment for Initial Reclamation
Permit Action: Partial Phase I Bond
Page 85 of 90
Site: Yoast Mine Release SL -04 Permit/Job #: C1994082
PROJECT IDENTIFICATION
Task #: 085 State: Colorado
Date: 9/12/2012 County: Routt
User: SLB
Agency or organization name: DRMS
EQUIPMENT TRANSPORT RIG COST
Abbreviation: None
Filename: C082 -085
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
CatDllR- llU
134.12
$131.18
$125.45
2
$513.25
$250.90
$500.00
Cat 637G w /push-
59.59
$103.90
$125.45
4
$917.40
$501.80
$1,000.00
pull
CAT 14M
23.57
$39.30
$88.67
1
$127.97
$88.67
$250.00
Water Tanker,
15.00
$21.46
$88.67
1
$110.13
$88.67
$250.00
5,000 Gal.
Drill/Broadcast
25.00
$39.59
$88.67
1
$128.26
$88.67
$0.00
Seeder with
Tractor
Truck Mounted -
1.25
$46.79
$88.67
1
$135.46
$88.67
$0.00
3.0 in. - 1,700 ft.
capy.
Subtotals: I $1,932.47 I $1,107.38 I $2,000.00