PERMFILE53051

• Permit No: C1983059A
• IBM Index Class Name: Permit File
• Doc Date: 12/11/2001
• Section_Exhibit Name: EXHIBIT 10 BOND CALCULATIONS
• Media Type: D
• Archive: Yes

COLORADO MiNBD LAND RECLAMATION DIYI9ION
MATBR TBUCH COST DATA MORHSH88T Sheet I o(2 sheets RBFBRENCES: 1~ COST REFERENCE CU1D6
~~~~~~~~~~~~~~~~~~~~~~~~~~ ~~~~~ 2) CONTRACTORS 8gU1PNENT COST CU1DE
REVISION DATE: B/I/91 3~ COLORADO CONTRACTORS ASSOCIATION'
• MACB RATE SCHBDULB
MORHSNEBT F[LENAHE: 2-58MATH.MB]
NACHINB DBSCBIPTION: MAT BR TANBHfl - ON HMV, '1,58 CAL. CAPY, 150HP, D[fl58L
COST ADJU9TNBNT FACTORS BASE VALUE ADJUSTED VALUE
Acquisition Cost: 347,661.94 537,744.43
Economic Life Hours: 7600 9800
Annual Use Nours: 2112 1300
Nech, Lahor Cost-Zone A: !24.78 4'12.08
-tone B: 424.18 f'12.T2
Fue] Cost per gal.: 40.89 90.81
Cube Cost: 40.63 50.60
Tire Life Hours: 2500 2000
Tire Purchase Price: f1,200.00 4'1,729.59
;--- BA58 OMNBBSHIP l OVERHAUL COSTS ----;- --------------- BASE OPERATING OUSTS --- -------
BAS[C MODEL l ATTACNNBNTS DBSCBIPTfON DEPRECIATION OHD/CFO LABOR PARTS; LABOR PARTS FURL LURE TIRES G,E.C.
Machine Hodel No. 2.5E D„ 150HP 44.12 42.01 50.53 SU.6E 41.26 40.97 43.34 90.64 40.4E $O.Oi
Attachment 41 N/A 40.00 f0.00 f0,00 f0.U0 90.00 f0.00 40.00 40.00 SO.UU SU.UI
Attachment 42 H/A f0.00 40.00 50.00 40.00 40,00 SO.UO 40.00 $O.OU 40.00 fC.O:
Attachment 93 N/A 40.00 40.00 40.00 40.00 $0.00 40.00 40.00 4C.00 40.00 3U.ut
BASE COST SUBTOTALS 44.12 72,01 40.53 f0,66 41.26 40.97 43.34 40.64 90.48 $0.00
-- ADJUSTED OMN EE6HIP l OV ERHAUL COSTS -;- -------- -- ADJUSTED OPERATING COSTS --- -------
GUST ADJUSTMENT FACTORS ; FACTOR VALUE DEPRBCIATION OHD/CFO LABOR PARTS; LABOR PABTS FUBL LUBB TIRES G,E.C.
--------------------------
Acquisition Cost -------- -----------
0.8020 - --- -
53.30
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
Economic Life 0.7755 52.56 N/A f0,41 $0.51 40.98 40.75 N/A N/A N/A N/:
Annual Usage 1.6246 45.31 43.27 N/A N/A N/A N/A N/A N/A N/A N/~
Douhle shifts .7SOdepr.-.SDOohd f4.03 51.83 N/A N/A H/A N/A NIA NIA N/A N//
Triple Shifts .667depr.-.333ohd 43,58 41.09 N/A N/A N/A N/A NIA NIA H/A N/F
Mechanic Cas[ - Zone A 0.8912 N/A N/A 10.37 HIA 40.87 N/A N/A N/A N/A N/:
- Zone B 0.9167 N/A N/A 40.38 N/A 40.90 N/A N/A N/A N1A N1F
Fuel/Cube/Tire Coat Variable N/A NIA N/A NIA NIA N/A 43.04 40,61 51.3E fU.OCi,
TrucR Util. - Zone A 100.004 N/A N/A f0.37 fU.SI 10,87 40,75 43.04 10.81 41,.36 4U,UOI
- Zone 8 100.004 N/A N/A 50.38 fC.51 40.90 S0.7S f3.04 30,6] 9i.38 SU.Ot
ADJUSTED COST SUBTOTALS -S.SHIFT -ZONE A: SS.37 43.27 50.37 fC.51 90.87 40,75 43.09 90,61 41,36 96,01
-ZONE B: 95.37 43.27 40.38 90.51 SU.90 fU.7S (3.114 fU.B! 41.78 SO,UO
-D.SNIFTS-ZONE A: 44.03 41.63 40.37 40.51 40,87 40.75 43.04 90.61 f1.36 9U,Ut
-ZONE B: 99.03 41.63 40,38 l0.5I 40.90 40.75 f3,U4 90.81 31..38 40,01
-T.SHIPTS-ZONE A: 93.58 fI.D9 40,37 40.51 90.87 $0.75 f3.04 SL'.81 51.38 90.01
• -ZONE B: 43.58 $1.09 90.38 30.51 f0.90 90.75 93.04 90.81 31..3E fD.L`;