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 6 of 129
TRUCK/LOADER TEAM WORK
Task description: Haul Backfill Material from Utility Pad Area to Portal Face -Up
Site: Peabody Sage Creek Mine Permit Action: 2013 Midterm Review Permit /Job#: C2009087
PROJECT IDENTIFICATION
Task #: 002 State: Colorado
Date: 2/4/2013 County_ : Routt
User: JDM
Agency or organization name: DRMS
HOURLY EQUIPMENT COST
i
Trick Loader Team - Truck: Cat 769D
- Loader: CAT 988H
Support Equipment -Load Area: Cat D10T - 10SU
-Dump Area: NA
Road Maintenance —Motor Grader: NA
-Water Trick: I Water Tanker. 10.000 Gal.
Abbreviation: None
Filename: C087 -002
Shift basis: Ipr day
Cost Breakdown: Truck/Loader Team Sunnort Equipment Maintenance Eauunment
Total u-, ork team cost/hour: $2,076.90
MATERIAL OUANTITIES
Initial volume: 183.389 CCY Swell factor: 1.125
Loose volume: 206,313 LCY
Source of estimated volume: Division of Reclamation. M_ inin_g_ X_�_ Safety
Source of estimated swell factor: Cat Handbook
Material Purchase Cost: $0.00
Total Cost: $0.00
HOURLY PRODUCTION
Truck Caoacitv:
Truck Payload (weight) Basis:
Material weight: 2.650
Description: Decom
Rated Payload: 82.000
Payload Capacity: 30.94
Pounds/LCY
rock - 25% Rock. 75% Earth
Pounds
LCY
CIRCES Cost Estimating Soft%%are
Trick
Loader Load Area Dump Area
Motor Grader
Water Truck
%Utilization - machine:
100
95 100 NA
NA
25
Ownership cost /hour:
$=41.57
$82.23 $99.15 NA
NA
$52.97
Operating cost /hour:
$93.68
$111.17 $183.36 NA
NA
$29.77
Ripper op. cost /hour:
NA
$0.00 $0.00 NA
NA
$0.00
Operator cost /hour:
$25.66
$35.82 $37.41 NA
NA
$21.17
Unit Subtotals:
$160.90
$229.22 $319.93 NA
NA
$103.91
Number of Units:
6
3
1 0
0
1
Group Subtotals:
Work: $1.653.06
Support: $319.93
Maimt: $103.91
Total u-, ork team cost/hour: $2,076.90
MATERIAL OUANTITIES
Initial volume: 183.389 CCY Swell factor: 1.125
Loose volume: 206,313 LCY
Source of estimated volume: Division of Reclamation. M_ inin_g_ X_�_ Safety
Source of estimated swell factor: Cat Handbook
Material Purchase Cost: $0.00
Total Cost: $0.00
HOURLY PRODUCTION
Truck Caoacitv:
Truck Payload (weight) Basis:
Material weight: 2.650
Description: Decom
Rated Payload: 82.000
Payload Capacity: 30.94
Pounds/LCY
rock - 25% Rock. 75% Earth
Pounds
LCY
CIRCES Cost Estimating Soft%%are