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

Page 29 of 129
TRUCK/LOADER TEAM WORK
Task description: Remove Gravel from North Facilities Electrical Shop Area
Site: Peabody Sage Creek Mine Permit Action: 2013 Midterm Review Permit /Job#: C2009087
PROJECT IDENTIFICATION
Task #: 022 State: Colorado
Date: 2/4/2013 County: Routt
User: JDM
Agency or organization name: DRMS
HOURLY EQUIPMENT COST
Team-Truck: I Cat 769D
- Loader: I CAT 988H
Support Equipment -Load Area: NA
-Dump Area: NA
Road Maintenance —Motor Grader: CAT 1.4M
-Water Truck: Water Tanker. 10.000 Gal.
Abbreviation: None
Filename: C087 -022
Shift basis: 1 per day
Cost Breakdown: Tnick/Loader Team innnort Fminment Maintenance F.miinment
Total work team cost/hour: $1,380.99
MATERIAL OUANTITIES
Initial volume: 2.581 CCY Swell factor: 1.090
Loose volume: 2,813 LCY
Source of estimated volume: Division of Reclamation. Mining cot Safety
Source of estimated swell factor: Cat Handbook
Material Purchase Cost: $0.00
Total Cost: $0.00
HOURLY PRODUCTION
Truck Canacitv:
Truck Payload (weight) Basis:
Material weight: 2.400 Pounds/LCY
Description: Clay and gravel - Dn-
Rated Payload: 82.000 Pounds
Payload Capacity: 34.17 LCY
CIRCES Cost Esthnratmg SoBx%are
Truck
Loader Load Area Dump Area
Motor Grader
Water Tnck
%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: 2.581 CCY Swell factor: 1.090
Loose volume: 2,813 LCY
Source of estimated volume: Division of Reclamation. Mining cot Safety
Source of estimated swell factor: Cat Handbook
Material Purchase Cost: $0.00
Total Cost: $0.00
HOURLY PRODUCTION
Truck Canacitv:
Truck Payload (weight) Basis:
Material weight: 2.400 Pounds/LCY
Description: Clay and gravel - Dn-
Rated Payload: 82.000 Pounds
Payload Capacity: 34.17 LCY
CIRCES Cost Esthnratmg SoBx%are