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 87 of 118
EQUIPMENT MOBILIZATION/DEMOBILIZATION
Task description: Mobilize /Demobilize Equipment for Initial Reclamation
Site: Bowie No. 1 Mine Permit Action: Bond Release 4 (SL -4) Permit /Job #: C1981038
PROJECT IDENTIFICATION
Task #: 146 State: Colorado
Date: 12/19/2012 County: Delta
User: BFB
Agency or organization name: DBMS
EQUIPMENT TRANSPORT RIG COST
Abbreviation: None
Filename: C038 -146
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
Cat DIOT -10SU
84.53
$102.22
$125.45
4
$910.66
$501.80
$1,000.00
Cat 773F
49.74
$62.45
$117.55
5
$900.02
$587.75
$1,250.00
CAT 990H
83.34
$116.82
$125.45
1
$242.27
$125.45
$250.00
Water Tanker,
15.00
$21.46
$88.67
2
$220.26
$177.34
$500.00
5,000 Gal.
CAT 14M
23.57
$39.30
$88.67
1
$127.97
$88.67
$250.00
Cat 637G w/push-
59.59
$103.90
$125.45
2
$458.70
$250.90
$500.00
pull
CAT 815F
22.88
$37.49
$88.67
1
$126.16
$88.67
$250.00
ATLAS COPCO
0.00
$48.87
$88.67
2
$275.07
$177.34
$500.00
ROC D7- 11,4.0 in.
Cat 336D L 10' -6"
32.23
$42.44
$117.55
1
$159.99
$117.55
$250.00
Stick
Drill /Broadcast
25.00
$39.59
$88.67
1
$128.26
$88.67
$250.00
Seeder with
Tractor
Subtotals: $3,549.36 $2,204.14 $5,000.00
ROADABLE EQUIPMENT:
Machine Description Total Cost/hr/ unit Fleet Size Haul Trip Return Trip
Cost/hr/ fleet Cost/hr/ fleet
CIRCES Cost Estimating Sofiivare