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

COLORADO 9[NBD LAND BBCLANATIONOIS[CN
TRACH LOADHB COST A PRODUCTION DA VOBHSABHT
""" " """ "" " "" """" """"""' Sheet 1 of 2 sheets BBF68BNC89: Ij COST HBFB@SNCB CUIDB
REVISION OATS: 12(14)89 2f CONTBACTOBS EQUIPNBNT COST GUIGe
" "" " 3j COLORADO CONf8ACT08S ASSOCIATIO'7
tl06HSA68T FILBNANH: 953-TLDB.tlHI tlACB 8AT8 9CH80UL8
NACBINB DHSCBIPTION: CAT 953 T8AC8 LOADER tlITB HOPS CAA 4j CATBBPILLAB PBBFOBNANCB BANDBOOd
COST AD3USTN8NT FACTORS BASH YALUB AD3USTHD YALUS
Acquisition Cost: (128,811.00 f97,184.04
Loader 6con• Life Bours: 9500 9395
80PS Cab Bcon. Life Brs: 8800 N/A
Ripper Bcon• Life flours: 8200 N/A
Annual Use Hours: 2112 114D
Nech. Gabor Cost-Zone I: 523.30 520.44
-Zone 2: 523.30 321,25
Fuel Cost Per Callon: 10.74 30.14
Luhe Cost: 51.12 11.12
--- HA9B 06NBBSBIP A OYB86AUL COSTS ----;- -------- ----- BASE OPB6ATING C09TS ---- --------
BASIC NODBL A ATTACHNBNTS DH9CBIPTION DEPRECIATION OBD/CFC LAH06 PARTS; LABOR PARTS FURL LUBB TIB89 G•3.C.
Nachine Node1 No. CAT 953 f9.93 35.94 52.48 54.50 S2.6S f3.95 S3.D4 S1,V8 3U.OU SV.?:
Attachaent 41 ~roos) BOPS CAB 50.6? 10.38 10.04 ;O.1S 50.09 50.06 50.00 10.00 50,00 50.0:
Atiachaeat 52 jripperj N/A 30.00 SG.DG SO.GO 3v.DG aG•DD SD.D"u fO.GG SG.vG ~G.GD au.~~
Attachaent 53 NIA 50.00 50.00 50.00 50,00 50.00 50.00 50.00 50.00 50,00 Sn;n.
BA9B COST SUBTOTALS 310.50 56.32 52.52 54.65 52.74 14.01 53.04 51.08 lO,DO 50.1.
-- ADOU5TBD OtlNBESNIP A OVBBBAUL L'OSTS -;- -------- -- ADJUSTED OPBBATINC OOS1'S --- --------
CGST ADJUST88NT PACTOBS ; FACT08 VALUE DBPBBC[ATION OBD/CFC bABU6 PAdTS; LAEUB PAdT$ FURL LUBB 'PINES u.c.d.
A:^y7i :it19C Cest 0.15!$ SB. GO HtA N/F. N!A yie p/A B;A N;: ~rA :_
8conoaic Life 1.0112 38.09 N/A 52.55 54.10 32.11 14.05 N/A N;A N/A N; ~.

Anauai Usage r rn
,.B~o6 r nn
f1,.oc ~.
311.., rr
N,~ in
Are rr
+, r, r
NrA rr
kr~ , n
r~ Nu
r~
.:;=.
Double shifts .750depr.-.SOOchd 111.11 lS,85 N/A N/A N/A N/A N/A N/A N/A N; A.
Triple Shifts .661dept.-.333ahd 39.88 53.90 N(A N)A N!A N(A N/A NIA NjA N;~
Nechanic Cost - Zone 1 0.8113 NIA N/A f2.24 N/A 52.43 N/A N/A N/A N/A N;;
- Zone 2 0.9119 N/A N!A 52,J2 N/A 12.53 N!A NIA N/A N(A -
Fuel/LubelTire Cost Variahle N/A !1/A N/A N/A N/A N/A f3.04 51,08 50,00 50,1=
UV6dCr Gtii. - tune , lVD•DD". t4/A Nln 14.44 5,.7~ 12.43 54.95 f3.O4 f1, 08 :O.C° SO•'•-
- Zone Z 100.00% N!A N/A 32.32 S4.?0 52.53 l4.D5 53.04 11.08 30.00 f?. '
Bipper Util. - Zone 1 100,00% N/A N/A $0.00 30.00 50.00 50.00 50.00 50.00 30.00 3D.0~.
- Zone 2 100.00. N/A N/A 50.00 10.00 30.00 30.00 50.00 SU.00 10.00 SOrlc
ADJUSTED COST SUBTOTALS : -S.SHIRT -ZONH 1: 514,82 511.71 12.24 14.10 52.41 34.D5 53.04 51.08 ;0.00 30.5-
-ZONB ~: 114.82 511.'1 52.02 54.?0 52.53 34.05 53.04 S1,DB SO.00 3". ".
-D.SBIFTS-ZONE 1: 111.11 lS.BS 52.24 54.16 32.{3 S4 ,DS 33.04 S1.O8 50.00 S0.":
-ZONE 2: Sll.ll J5.8S 12.32 54.70 52.53 54.05 13.04 11,08 30.00 10.1^
-T.SA[FTS-ZONE I. 59.88 53.90 32.24 54.70 52.43 54.05 53.04 11.08 50.00 SD.7:
-ZONH 2: 59•HH 53,90 ;2.32 34.70 52.51 54.05 53.04 51.08 50.00 50.7^