2006-07-19_REVISION - M1998003

• Permit No: M1998003
• IBM Index Class Name: Revision
• Doc Date: 7/19/2006
• Doc Name: S.O. Bond Calculation
• From: DMG
• To: Files
• Type & Sequence: SO1
• Media Type: D
• Archive: No

ua r eu ws 1s Ownership Costs Overhaul and Operating Costs sheet 2 of 2
Overhaul Fleld Repair
Depreciation CFC Ovedtead Labor Parts Labor Parts Fuel Lube Tires G.E.C.
AcquisNOn cost : - $15.11 NA NA NA NA NA NA NA NA NA NA
Economic life Scraper and ROPS : $15.11 NA NA $8.56 $1728 E70.27 E16.05 NA NA NA NA
-Attachment no. 2: NA NA NA NA NA NA NA NA NA NA NA
Annual usage: $23.21 $13.44 523.82 NA NA NA NA NA NA NA NA
Double shifts: Y77.4/ $6.72 $11.91 NA NA NA NA NA NA NA NA
Tdple shifts: $15.48 $4.48 $7.93 NA NA NA NA NA NA NA NA
Mechanic labor Scraper and ROPS: NA NA NA E5.30 NA $8.38 NA NA NA NA NA
-Attachment no. 2 : NA NA NA NA NA NA NA NA NA NA NA
FueVlube Scraper and ROPS: NA NA NA NA NA NA NA $59.71 $9.73 $4.05 $0.89
-Attachment no. 2: NA NA NA NA NA NA NA NA NA NA NA
LISTED COST SUBTOTALS Ownerehip Costs Overhaul an d Operating Costs
Overhaul Fieltl Repair
Depreciation CFC Overhead Labor Parts Labor Parts Fuel Luba Tires G.E.C.
craper, BOPS and Attachment no. 2 : craper and ROPS
Single shins : $23.21 $13.44 $23.82 $5.30 577.28 $6.38 $18.05 $59.71 $9.73 $4.05 $O.BB
Double shins : $17.41 $8.72 $11.D7 ttachment No. 2
Triple shifts: $15.18 $4.48 $793 NA NA NA NA NA NA NA NA
h1OURLY OPERATOR WAGES Base ~~~ ~ Fdnge FLCA. Unempl. Wk.Comp. Total
Rate Benefits 7.65% 8.20% 9.80% ($/hr) Shin Differential Colorado labor zone: 2
Scraper operator (<40cy $17.62 $3.18 $1.35 E1.09 51.73 $2/.95 Day: $0.00 Two shift per tlay averge : $0.15
Scraper operator (40acy 517.82 $3.16 $1.35 $1.09 $1.73 $24.95 Swing : $0.30 Three shift per day average : $0.25
Mechani $18.74 $4.20 $1.28 $1.04 $1.64 $24.90 Nigh: $0.45
HOURLY EQUIPMENT COST SUMMARY ~ Ownership Operatin g and Overhaul Operator Totel~~
Machine AtfaUlments Cosghr ($)
Single shifts : $80.47 5719.18 NA $21.95 $204.80
Double shifts : $36.01 $119.78 NA $25.70 $180.32
Tdple sMRs : $2788 $119.18 NA $25.20 $17227
EQUIPMENT PERFORMANCE DATA
Machine descdption :Cat 827G wrpush-pWl Type of scraper :Dual engine with push-pull
SWCk Heaped Average Minimum
Ope2fing weight Opeatng weight GVW Rated Operating Operating Shipping OpereSng capacity capacity capacity fuming
(UST) (MT) (Ibs) payload (UST) IengN (R) width (fl.) width (R) height (ft.) (cy) (cy) {cy) drUe (R.)
42.04 38.13 132,075 24.00 49.58 11.33 11.33 12.17 14.00 20.00 17.00 38.4

RAVEL SPEEDS (mph) Top speed Horsepower Fuel
Transmission gear: 1st 2nd 3rd 4th 5th 8th 7th loaded (mph) (fhp) type
forward : NA NA NA NA NA NA NA
_ revarse_ NA NA NA NA NA NA NA 32 590 Diesel