PERMFILE60017

• Permit No: C1989074
• IBM Index Class Name: Permit File
• Doc Date: 6/15/1992
• Section_Exhibit Name: EXHIBIT SS ORGINIAL 1992 RECLAMATION COST CALCULATIONS
• Media Type: D
• Archive: No

COLORADO DIVISION Of MINERAIS A)m GEOLOGY
SCRAPER CAST 6 PRODUCTION DATA WRICSHEET
REVISIpI DATE: Apr11. 1995
Sheet 1 of 2 sheets
REFERENCES: 1) COST REFERENCE GUIDE
2) CONTRACTORS EWIPIF.NT COST GUIDE
3) COLORADO CONTRACTORS ASSOCIATION
NAGE RATE SCHEDULE
4) UTERPILINi PERFORWINCE HANDBOOK
SQRI(SHEET FILENAIR: 627E-PPR.SAC1
MACHINE DESCRIPTION: UT 627E TANDEM POVd=REU SCRAPER N/PUSH-PULL ATT. 6 ROPS
COST ADJI1SI11ENT FACTOILS BASE VALUE ADJUSTED VALUE
Acquisition Cost: 5457.690.00 5348.957.50
Ecorn~ic L1fe Iburs: 17000 12200
ROPS Cab Econ. Life Nrs: 17000 WA
Annual Use Hours: 2112 1500
Mech. Labor Cost-Zone 1: (27.15 527.15
-Zone 2: t27.15 527.15
Fuel Cost per gal.: 50.94 50.94
Cube Lost: 54.49 54.49
Tire Life Hours: 2700 2775
Tire Purchase Price: 522.059.00 524.715.26
I I--•• BASE ONNERSIIIP b OVERHAUL COSTS ---I •------• --••---• BASE OPERATING COS7S -.. .- ' --
BISIC 1100EL 6 ATTACHIfEHTS I DESCRIPTION I DEPRECIATION 0110/CFC LABOR PARTSI LABOR PARTS F)lEL LUKE TIRES G.E.C.
Machine Model No. UT 627E x/ROPS 514.78 518.78 55.78 515.91 56.94 512.74 516.08 54.49 58.11 30.53
Attadrent /1 : (PUSH-PULL INCL.) f0.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00
Attacl~ent 112 N/A 50.00 50.00 50.00 50.00 50.00 50.00 f0.00 50.00 50.00 50.00
Attsdarnt /3 N/A f0.00 50.00 50.00 f0.00 f0.00 50.00 50.00 50.00 50.00 50.00
COST SUBTOTALS 514.78 518.78 55.78 515.91 56.94 512.74 516.08 54.49 58.17 50.53
I I-• A0.IUSTID 01d1ER5T1IP 6 OYERfUWL OOSTS -I ---•---• --- ADJUSTED OPERATING COSTS --- -------
FAST ADJUSTMENT FACTORS ~ FACTOR VALUE I DEPRECIATION OVERHEAD LABOR PMTSI LABOR PMTS FUEL LIKE TIRES G.E.C.
Aoquisittan Cost 0.7624 511.27 WA WA WA N/A N/A N/A WA N/A N/A
Eoorparic Life 1.3934 515.70 WA f8.05 522.17 f9.67 517.75 N/A WA H/A H/a
Amwl Usage 1.4080 515.87 (26.44 N/A WA N/A WA N/A WA N/A N/A
Double shifts .750depr.-.SOOohd (11.90 513.22 WA WA N/A N/A N/A WA WA N/A
Triple Shlfts .667depr.-.333ohd 510,58 58.81 WA WA N/A NIA M/A N/A N/A x/A
Mechanic Cost - Zone 1 1.0000 N/A WA 58.05 WA 59.67 WA WA WA N/A N/A
• Zone 2 1.0000 WA WA f8.05 WA 59.67 N/A WA N/A N/A N/A
Fuel/Lube/Tire Cost Variable WA N/A N/A N/A N/A N/A 516.08 54.49 58.91 50.53
Scraper Util. -Zone 1 100.00% N/A N/A 58.05 522.17 59.67 517.75 516.08 f4.49 58.91 50.53
- Zone 2 100.00% N/A WA 58.05 522.17 f9.67 517.75 516.08 54.49 58.91 50.53
DJIISTFD COST SUBTOTALS •S.SHIFT -ZONE 1: (15.87 526.14 58.05 522.17 59.67 517.75 516.08 54.19 58.91 50.53
-ZONE 2: 515.87 526.44 f8.05 522.17 59.67 517.75 f16.OB 54.49 58.91 50.53
-D.SNIFTS•ZONE 1: 511.90 513.22 58.05 fj2.17 59.67 511.75 516.08 54.49 58.91 50.53
-ZONE 2: 511.90 513.22 58.05 522.17 59.67 511.75 516.08 54.49 58.91 50.53
-T.SHIFTS-ZONE 1: 510.58 58.81 58.05 522.17 59.67 511.75 316.08 54.49 58.91 50.53
•ZONE 2: 510.58 58.81 58.05 122.17 59.67 517.75 516.08 14.49 38.91 50.53
•