REV14181

• Permit No: M1983033
• IBM Index Class Name: Revision
• Doc Date: 4/21/1993
• Doc Name: ITEMIZATION OF RECLAMATION COSTS
• Type & Sequence: TR5
• Media Type: D
• Archive: No

O
GAUL T8UC8 COST A P@ODUCTION DATA tl0885B68T
.............................................
86VISION DATB: 8/1/91
COLD@ADO NIN@D LAND @BCLANAT[ON DI'~N
Sheet 1 of 2 sheets
88FEBENCBS: 1- C09T BBFBBBNCB CUIDB
2- CONTBACTOB3 6AUIPNBNT COST CUIDd
3- COL08AD0 CONTBACTOB9 ASSOCIATION
tlACB HATB SC88DULB
4- CAT68PILLAB P68FOBMANCB BANDB008
tlOB69866T FILBNANB: 18CTNLT8.tl81 - -
NACBINB DB9C8IPTION: 18CT AVC. CAPY, 10H CVtl, 3SO8P DIBSBL ON 8tl1 BBAB DUNP
COST ADJUSTNBNT FACTORS BASB YALUB ADJUSTBD VALUB
Acquisition Cost: !85,880,00 570,254.11
Bconoaic Life Bours: 9800 10100
Annual Use Bours: Z(12 1150
Mech. Lahor Cost-tone A: 524.78 f21.16
-Zone 9: 324.78 32(.76
Fuel Cost per gal.: 10.89 10,81
Luhe Cost: 51,41 51.33
Tire Life Bours: 1800 2500
Ti.n Perc~s94 Price: 3?,402.99 34,7?1.49
--- BASB O11NB8S 8IP l OVBBBAUL COSTS ----; ----------------BASB OPBBATING COSTS --- --------
RA9TC MODRL A ATTAf•ANAUT9 DBSCBIPTION ; DFPBBCI!TION OBD/CFC LAPng pAapg; r.~nOR PARTS engr, L.p?B rrov_a c,v,C,
Baehiee 9ode1 No. :!8CV CAP, 1SOP.P D. 36.85 f3.49 31.70 3!.78 32.54 !!.97 38.72 3!.41 11.89 SC.nn
Attachaent 41 N/A SU.OU 50.00 fU,00 SD.DU tU A0 SO.OU Sn.OU SO.OU 30.eU sn.nn
Attachaent 42 N/A 50.00 f0,00 30.00 SO,CD 50.00 50.00 30.00 ;0.00 30.00 30.00
A.tochaec~ i1 N/„ ~D.DV SC,OO 3Y.YS ~u.uo ~Y.09 ~O,YD iv.uu ;o.0v ~o.GG ~o.uo
BA96 COST SUBTOTALS f6.86 31.49 3!.70 31.78 ;2.54 31.87 38.12 31.4: 31,89 2"u.DL
' ' -- .4DJOSTBD OYN BBSHIP A OVBBBAUL C09T9 -; --------- -- ADJUSTBD OPBBATrpr.
- rns a ___
.. r_ -_____-_
COSr Aii~USTNcNT FACrOBS :, FACTOR 'vALUB { DBPBBCIATiON ORD(CFC LABOR PARTS' LA80R PASTS FUdi~ Lilnk TIRdB C.~.'
Acquisition Cost 0.8181 SS.6l N/A N/A N/A N/A N/A N/A N/e NIA n/A
Rconooic Liie 0.9703 35,45 N/A 11,65 il.T3 33,56 ii .di N/A x/A N/A N/A
Annual Usage 1.8365 3!0.3] 36.41 NIA N/A N/A N/A N!A NIA uJA u%~
Dcuhle shafts .750depr.-.500ohd 37.73 33.20 N(A H/A N/A NIA N1.4 N!A NJA N;;
Triple Shifts .667depr,-.311ohd 36.87 f2,13 N/A N/A NIA N/A N/A N/A N/A NI.A
9e~har,ic Cost - Zone A 0.8541 N/A N/A 31.41 N/A 52.13 N;A N(A Nip N;A N; ;,
- Zone B 0.8787 N/A NIA 31.45 NlA 32.25 N/A N/A NIA N/p N;i
FueO/Luheirire Cgsi tiariabie N/A N/A N/A NJA NIA NlA 37,94 Si.sO ii.gy S'i."'~
Trace L'til. - Zone .A 100.00: N!A N/A 31.41 31,73 f2.19 Si. BI !T.?4 31.31 31.6? iC.CC
- Zone B lOG.001 N/A N/A 31.45 31.73 12.25 31.81 37.94 31.33 31.89 30.00
ACJUST°C COST SUDT^TALS -S.SL'IFT -ZC9B A: 310.3: ifi.41 31•.1 31.71 32.1: 31.31 37.94 3;.33 31 .E3 SD.C:
-ZONE B: 310.31 16.41 !L 4S 31.73 t2.25 f1.81 37.94 SL 33 lI.89 30.33'
-D.S'NIFTS-ZONB A: 37.73 3^.20 31.41 31.71 32.19 51.81 47.94 31.33 31.89 ;O.C~
-ZONB 9: 17.71 33.20 f1.45 S1.T's 32.25 31.81 ST .94 f1.31 31.89 SO.O~i
-T.SBIFTS-ZONB A: 36.87 32.13 31.41 51.73 32.19 f1.81 47.94 31.11 31.89 f0.00
-ZONB 8: 36.87 32.13 31.45 51.71 32.25 33.81 37.34 31.13 31.89 30.00