2006-02-28_PERMIT FILE - C1994082A

• Permit No: C1994082A
• IBM Index Class Name: Permit File
• Doc Date: 2/28/2006
• Doc Name: Bond Cost Worksheets
• Section_Exhibit Name: Tab 25 Attachment 25-1
• Media Type: D
• Archive: Yes

•
CIRCES Cost Estimating Software
Agency or organization name :Colorado Division Of Minerals And
Permit or other job action :Permit Renewa102
Task description :Grade Adjacent Neck Pif S
HOURLY E QUIPMENT COST
Basic machine :Cat D11 R - f 1 U Horsepower : 850
Blade type :Universal
Attachment no. 1 :ROPS Cab Shift basis : 1 perday
Attachment no. 2 :3-shank ripper
Data source : (CRG)
Utilization
Cost Breakdown : Ownership cosUhour : $111.01 NA
Operating cost/hour : $188.39 100
Ripper op. wsUhour : $0.00 0
Operator cosUhour : $31.76 NA
• Total unit cosf/hour $331 16 Total fleet cosUhour $882 33
~ ~
:..w.: t .n,. .R .... n.w ...an ,..ha. ,' u: ,.,'n :. A.
.:wL "?....:n . .. :
v,.,n.n«F. 'S.o. ..... •v..n , cu .:..n„ )'.
MATERIAL QUANTITIES
Initial Swell Loose
volume : 53,500 LCY factor : NA volume : 53,500 LCY

Source of estimated volume :Division Estimate
Source of estimated swell factor : NA
:~::;:.~
A>F'y ...y>a::e..
:t;.3..~....N.
.\.:.
.. 2: .F.x .f..... .«.... ... ..... n «...x.:....A ..:..:................s :..... )>.P._.. ~.,ria;'jY>:. ._. . n.,...:.n;;n>:.?..:.:.<:: an:
.. .(.... .... S,r: r:..:. .. #t'[:::..:..e':x:F:`.:::? <. A.i7~OtE: M ;:F3:`e~:3 vj
,..tr:.:.: ..
.,.a.:o:.:.R.:.... ... ~..::.<na>; ...,a:.w.<;..~ r»,w. .:>, ..,Kneu :. ;..:::..;a~, ::.:::.: :a<:...r... .: :..
.. ... .... .3../::. .~: t:...:..n... .::n :: :...It..u v.... ~.>. :.. v....~?':`:»<1>t»y,): a...:..:)'.:Y">%.Y..: ::..
.e..:.. A..no.:..«....iG:nti.:..«.......,....~F:..«ti.v:.Lb.6..........au.:ustY.na<..i..:.:.:.u..cu..u..w.....>:.r.6F::ikYFf,'a>;.')r.e ...r.:.v ..:a;b .:......D._..:_..p.>:. CC..:,/+:....v.:»<'~..:>~. «
.:.. ,...>,x.:>:..:o->»..>:o>»n,.o uu4:vuy.:.ax,::~,.::'...>ax.>ssF3kS:a:2i.3:a::g::.:;
HOURLY PRODUCTION Job Condition Correction Factors Source
Average push distance : 100 feet
Unadjusted hourly production : 2,870.3 LCY/hr
Material consistency description
Partlv consolidated stockpile
Average push gradient
Average site altitude

Material weighf
Weight description
Sandstone
10.00 % (i
7,800 feet
2, 550 IbsrLCY
JOB TIME AND COST
Fleet size : 2 Dozers)
Unit cost : $0.166 /LCY
Operator skill : 0.75 (avl
Material consistency : 1.10 (Cat
Dozing method : 1.10 (SOq
Visibility: 1.00 (av.
Job efficiency : 0.83 (lshiti
Spoil pile : 0.90 (ssd
Push gradient : 1.22 (Cat
Altitude : 0.93 (Cat
Material weight : 0.90 (Cat
Blade type : 1.00 (S/SI
Net correction : 0.70
Adjusted unit production : 1999.41 LCY/hr
Adjusted fl
eet production : 3,998.81 LCY/hr
!t
RG!YGit.~:isi'''yf.":F:f:a~%::i:1:?'~`%<'k i~ °n:i'n>.ry 2d'.:..:.2.F:c..k.~
4: <(:..F )>:p'.av.9,... Y.aq:nY:J.:'t:iE:.vO: ~:pp: ::.'(':`~ ji.
...:.......... xunai:<;,,.c~,:x'sav 1.an"5,:%i?':ES:9:.'.....:..w,.GxWmx3:k,:..; 3':,':'d::oiY?L;
Total job time : 13.38 Hours
Total job cost : $$,$61
Task # : 03f State :Colorado Permitlob# : C-1994082
Date : 03/212005 County :Routt Abbreviation :none
User : JRS Site : Yoast Mine Filename : C082-03f