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 MINERALS AND GEOLOGY
EQUIP)EIIT TRANSPORTATION RIG CAST DATA iARILSIIEET
REVISION LUTE: August. 1994
4gRK5F(EET FILEHA)IE: MTRNS-TK. WIC1
MIfH[NE DESCRIPTION: NFDIUM EWIPNENT (26-50 TONS) TRANSPORT RIG
sheet 1 of 2
COST ADJUSTIENT FAL'TORS* BASE VALUE ADJ. VALUE REFERENCES : 1) COST RI;FEREHCE GUIDE
irt# Acquisition Cost 5121,412.00 598.702.96 2) CONTRACTORS EQUIPMENT COST GUIDE
hailer Acquisition Cost 545.785.00 535.058.07 3) COLORADO CONTRACTORS ASSOCIATION
Tractor Econ. Life Hours 9300 11300 NAGE RATE SCHEDULE
Trailer Evan. Life Hours 8800 11600 4) CATTFPILLAR PERFORMANCE HANDBOOK
Tractor Atuual Use Nours 2112 1100
Trailer Amiual Use Hours 2112 1130
Mech. Labor Cost -Zone A 527.15 522.73
-Zone B 527.15 527.36
Fuel Cost per gallon 50.94 50.94
Cube Cost 51.73 51.73
Tractor Tire Life Hours 1800 1750
Trailer Tire Life Hours 1800 1800
Tractor Tire Pur. Price 56.012.00 56.677.66
Trailer Tire Pur. Price 54.896.00 55.814.70
•(tractor E trailer adj.
factors are averaged)
~ ~ '--•--- BASE 04diENRIIP 8 OVERHAlL COSTS •------ -•-------• ------ BASE OPERATING COSTS --- -------
BASE MODEL i ATTACHMENTS DESCRIPTION ~ DEPR. CFC OVERHEAD LABOR PARTS LABOR PARTS flEl. LUKE TIRES G.E.C.
T r 6x4.75kGYN 510.28 52.06 51.97 51.88 52.68 52.76 32.62 59.70 51.94 53.34 50.00
er SOT.FLGN/DD 53.18 50.75 50.76 50.77 51.17 50.96 51.23 50.00 50.29 52.72 50.00
1 Cf•ent /1 N/A 50.00 50.00 30.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00
Attactrent ~2 N/A 50.00 30.00 50.00 50.00 50.00 30.00 50.00 50.00 50.00 50.00 50.00
BASE COST SUBTOTALS 513.46 32.81 52.73 52.65 53:85 53.72 53.85 59.70 52.23 56.06 50.00
~ I ---•-- A0JUSIID OM~RRS)IIP b OVERHAUL COSTS -•-- -•---•---• - ADJUSTID OPERATING COSTS --- --- - ..
bST ADJUSTMENT FM10R5 ~ FACTOR VALUE ~ OEPR. CFC OVERHEAD LABOR PARTS LABOR PARTS FUEL LUKE TIRES G.E.C.
Acquisition Cost 0.8130 510.94 N/A N/A N/A N/A N/A M/A N/A N/A N/A N/A
Ecorroric Life 0.7908 58.65 N/A M/A 52.10 53.04 52.94 53.04 N/A N/A X/A N/A
AmuaT Usage 1.8945 520.73 35.32 55.17 N/A M/A N/A N/A N/A N/A N/A N/A
Double shifts . 75depr.-.50ohd 515.55 52.66 52.59 N/A N/A N/A N/A N/A N/A N/A N/A
Triple Shifts . 67depr.•.33ohd 513.83 51.77 51.72 N/A N/A WA N/A N/A N/A N/A N/A
Mechanic Cost - Zone A 0.8371 N/A N/A N/A 51.75 N/A 52.46 N/A N/A N/A N/A N/A
- Zone B 0.8604 N/A N/A N/A 31.80 N/A 32.53 N/A WA NIA N/A N!A
Fuel/Lube/Tire Lost Variable N/A N/A N/A N/A N/A N/A N/A 59.70 52.23 56.94 50.00
Truck Util. -Zone A 100.00% N/A N/A N/A 51.75 53.04 52.46 53.04 59.70 52.23 56.94 50.00
- Zone 8 LOO.OOt N/A N/A N/A 51.80 33.04 52.53 53.04 59.70 52.23 36.94 50.00
V)JI)S1E0 COST SUBTOTALS: S.SHIFT ZONE A 520.73 55.32 55.17 51.75 53.04 52.46 53.04 39.70 52.23 16.94 50.00
ZONE B 520.73 55.32 55.17 51.80 53.04 52.53 53.04 59.10 52.23 56.94 30.00
O.SHIFT ZONE A 515.55 52.66 52.59 51.15 53.04 52.46 53.04 59.10 52.23 56.94 50.00
ZONE 8 615.55 52.66 52.59 51.80 53.04 52.53 53.04 59.70 52.23 16.94 50.00
• T.SHIFT ZONE A 513.83 51.77 51.72 51.75 53.04 52.46 53.04 59.70 52.23 56.94 50.00
ZONE B 113.83 51.77 51,72 51.80 53.04 52.53 53.04 59.70 52.23 36.94 30.00