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

JUWBAUU MINED LAND 53L'LANATIGN DIV[3iON
PICKUP TRUCfl COST DATA YOBHSd6ET
................................
• 68V[SION DATE: 8/92,
Sheet 1 of 2 sneers 6EF6BBNC65: II COST 88FB66NC8 CUIDB
2) CONTRACfOflS EUUIPHEN! COST GUISi
71 COLORADO CONTRACTORS ASSOCIAT[O~
YACB flAT6 SCNHOULB
YOflHSBBHi FILHNANB: PINUP-TB.YHI
NACBINH DB9C8IPTION: PICHUP THUCfl - GASOLINE, 4z4, 314 TON, 170BP
COST ADJU9TNBNT FACTORS BASE VALUE ADJUSTED VALUE
Acouisition Cost: l1S,80S.00 !11,691.93
8coooaic Life Hours: 7000 9000
Annual Use Bours: 2112 2000
tlech, Labor Cost-Zone I: !24.18 f21.9S
-Zone 2: !24.18 521.95
Fuel Cost per gal.: 11.12 11.14
Luhe Cost: 10.38 10.38
Tire Life Rours: '1000 1550
Tire Purchase Price: !520.00 f39S.lJ
; --- BASE OYNBRS BIP ! OYBBNAUL C05TS ----;- ---------------BA9H OPERATING COSTS --- -------
BASIC tlODBL k ATTACBtlENTS
-------------------------- DESCRIPTION ;
-------------------- DHPBBCIATION
--------------- OBD/CFC
----------- LA80fl
------ PARTS;
---------- LABOfl
------- PAflT9
--------- FUEL
-------- LUBB
------- TIRES
-------- C.B,C.
-------
Nachine tlodel No. : S14 TON 4z4 PICHUP 12.08 10.64 10.32 50.41 10.40 SU.34 12.71 11.27 l0.2fi 10.00
Attachaeat !l N/A lU.UO 10.00 lU.00 fU.00 10.00 10.00 10.00 10.00 10.00 lU.UO
Attachaeat SE NIA 10.00 50.00 10.00 10.00 10.00 10.00 50.00 10,00 10.00 50.00
• Attachaeat t3 N/A 10,00 lO.UO 10.00 lO.OU 10.00 lO.UO 50.00 50.00 10.00 f0.0U
BASE COST 9UBTOTAL9 12.08 10.64 10,32 50.41 (0.40 f0.J4 32.71 11.27 10.26 SO.OU
-- ADJUSTED OYN BBSHIP A OVERHAUL COSTS -;- -------- -- ADJUSTBD OPBHATINC C09TS --- -------
COST ADJUSTtlBNT FACT085 FACTOR YALUB DBP86CIATION OHD/CFC LABOR PARTS; LABOfl PARTS FURL LUBB TIRES G.6.C.
Acauiaitioa Cosc 0.7401 11.54 NIA NIA Y/A N/A NIA N/A N!A NIA NIA
Bcoaosic Life O.iT18 ll.ZO NIA lO,2S 10.32 10.31 10.26 NIA NIA NIA NIA
Aaaual Usage 1.0560 11.63 10.68 NIA NIA NIA N/A N/A NIA N/A NIA
Double shifts .7SOdepr.-.SOOohd 11.22 f0.34 NIA NIA NIA NIA NIA N/A NIA NIA
Triple 9hifta .661depr.-,333ohd l1.U8 lU.23 N/A NIA N!A NIA NIA NIA NIA N!A
tlechaaic Cost - Zone 1 0.8860 N/A NIA 10.22 NIA f0.28 N/A NIA N!A N/A N/A
- Zcae 2 0.8H6C NIA N/A 10.22 N/A 10.28 NIA N/A NIA N!A NIA
Fuel/Cube/fire Coat Yariahle NIA N/A N/A N/A N/A NIA 52.82 11.29 10.32 lO.uU
Truck Util. - Zone I 100.00% NIA N/A 10.22 10.12 10.28 fU.'l6 52.82 11.29 10.3E lO.UU
- Zone 2 100.00% N1A NIA f0.22 50.32 10,28 50.25 52.82 f1.29 50.32 SO.UC
ADJUSTBD COST SUBTOTALS -S.9HIFT -ZONE A: 11.63 50.68 30.22 50.32 50.28 10.26 12.82 51.29 10.32 lO.UI~
-ZCNB 8: 11.63 JU.58 fU.22 10.32 !U,28 50.26 S'1.d2 11.29 10.7'2 lU.uU
-D.SBIFT9-ZONE A: 11.22 10.34 10.22 SU,32 f0.28 lU,26 l2.d2 51.29 10.32 SU.UU
• -ZONE B:
-T.SHIFT9-ZONB A: 51.22
J1.08 10.34
50.27 fU.2Y
50,22 10.72
10.32 lU.2d
50.28 SU.26
50.26 f2.d2
lY.82 51.29
51.29 70.32
50.32 SD.DU
50.00
-ZONE B: ll,Od lU.83 10.22 lU.3'2 50.28 50.26 12.32 51.29 SU.32 SO.UO