2013-04-15_REVISION - C1981038 ‎(2)‎

• Permit No: C1981038
• IBM Index Class Name: Revision
• Doc Date: 4/15/2013
• Doc Name: Proposed Decision Letter & Form and Cost Estimate
• From: DRMS
• To: Bowie Resources
• Type & Sequence: SL4
• Email Name: BFB
• Email Name: SB1
• Email Name: SLB
• Media Type: D
• Archive: No

Cost Summary Worksheet Cont'd Task # 001 Page 53 of 118
TRUCK /LOADER TEAM WORK
Task description: Haul Stevens Gulch Topsoil to OVM
Site: Bowie No. 1 Mine Permit Action: Bond Release 4 (SL -4) Permit /Job #: C1981038
PROJECT IDENTIFICATION
Task #: 105 State: Colorado
Date: 12/19/2012 County: Delta
User: BFB
Agency or organization name: DBMS
HOURLY EQUIPMENT COST
De
Truck Loader Team - Truck: Cat 773F
- Loader: CAT 990H
Support Equipment -Load Area: Cat D10T - IOSU
-Dump Area: Cat D10T - IOSU
Road Maintenance -Motor Grader: CAT 14M
-Water Truck: Water Tanker. 5.000 Gal.
Abbreviation: None
Filename: C038 -105
Shift basis: 1 per day
Cost Breakdown: Truck /Loader Team Support Euuipment Maintenance Euuipment
Total work team cost /hour: $2,079.75
MATERIAL QUANTITIES
Initial volume: 3388 CCY Swell factor: 1.115
,
Loose volume: 3,778 LCY
Source of estimated volume: Permit Volume 1,
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: 2,100
Description: Earth - Loam
Rated Payload: 122,520
Payload Capacity: 58.34
Pounds /LCY
Pounds
LCY
65
CIRCES Cost Estimating Sofiivare
Truck
Loader
Load Area
Dump Area
Motor Grader
Water Truck
%Utilization- machine:
100
75
100
100
50
50
Ownership cost/hour:
$60.64
$112.96
$99.15
$99.15
$37.98
$20.80
Operating cost /hour:
$119.47
$118.80
$183.36
$183.36
$33.87
$23.27
Ripper op. cost/hour:
NA
$0.00
$0.00
$0.00
$0.00
$0.00
Operator coWhour:
$25.66
$35.82
$37.41
$37.41
$27.55
$0.00
Unit Subtotals:
$205.77
$267.57
$319.93
$319.93
$99.40
$44.07
Number of Units:
5
1
1
1
1
1
Group Subtotals:
Work: $1,296.42
Support: $639.86
Maint: $143.47
Total work team cost /hour: $2,079.75
MATERIAL QUANTITIES
Initial volume: 3388 CCY Swell factor: 1.115
,
Loose volume: 3,778 LCY
Source of estimated volume: Permit Volume 1,
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: 2,100
Description: Earth - Loam
Rated Payload: 122,520
Payload Capacity: 58.34
Pounds /LCY
Pounds
LCY
65
CIRCES Cost Estimating Sofiivare