2013-06-07_PERMIT FILE - C2009087

• Permit No: C2009087
• IBM Index Class Name: Permit File
• Doc Date: 6/7/2013
• Doc Name: Estimated Reclamation Cost
• Section_Exhibit Name: Exhibit 3.02.2-E1 Estimated Reclamation Cost
• Media Type: D
• Archive: No

TRUCK/LOADER TEAM WORK
Task description: Remove Gravel from Main North Facilities Area
Site: Peabody Sage Creek Mine Permit Action: 2013 Midterm Review
PROJECT IDENTIFICATION
Task #: 021 State: Colorado
Date: 2/4/2013 County: Routt
User: JDM
Agency or organization name: DRMS
HOURLY EQUIPMENT COST
Trick Loader Team - Truck: Cat 769D
- Loader: CAT 988H
Support Equipment -Load Area: NA
-Dump Area: NA
Road Maintenance —Motor Grader: CAT 1.4M
-Water Truck: Water Tanker, 10,000 Gal.
Page 26 of 129
Permit /Job#: C2009087
Abbreviation: None
Filename: C087 -021
Shift basis: 1 per day
Cost Breakdown: Truck/Loader Team Suonort Equipment Maintenance Equipment
Total work team cost/hour: $1,380.99
MATERIAL OUANTITIES
Initial volume: 9,680 CCY Swell factor: 1.090
Loose volume: 101.1151 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: 2,400
Description: Clay and gravel -
Rated Payload: 82,000
Payload Capacity: 34.17
Pounds/LCY
Pounds
LCY
CIRCES Cost Estimating SoRxNare
Truck
Loader Load Area Dump Area
Motor Grader
Water Truck
%Utilization- machine:
100
95 NA NA
25
25
Ownership cost /hour:
$41.57
$82.23 NA NA
$37.98
$52.97
Operating cost /hour:
$93.68
$111.17 NA NA
$16.94
$29.77
Ripper op. cost /hour:
NA
$0.00 NA NA
$0.00
$0.00
Operator cost /hour:
$25.66
$35.82 NA NA
$27.55
$21.17
Unit Subtotals:
$160.90
$229.22 NA NA
$82.46
$103.91
Number of Units:
6
1
0 0
1
1
Group Subtotals:
Work: $1,194.62
Support: $0.00
Maint: $186.37
Total work team cost/hour: $1,380.99
MATERIAL OUANTITIES
Initial volume: 9,680 CCY Swell factor: 1.090
Loose volume: 101.1151 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: 2,400
Description: Clay and gravel -
Rated Payload: 82,000
Payload Capacity: 34.17
Pounds/LCY
Pounds
LCY
CIRCES Cost Estimating SoRxNare