PERMFILE101535

• Permit No: M1977285
• IBM Index Class Name: Permit File
• Doc Date: 9/12/1993
• Doc Name: RECLAMATION COST SUMMARY FORM
• Media Type: D
• Archive: No

COLu3ACC N:•;6 _;.1.. ~.~:--."A-:21+' ]IGiSiON
HAUL TRUCH ~:097 ! P80DUCTION DATA YORH96HET
...........................................
Sheet 1 of 2 s'eeets
BBFBBBNCBS: l~ C09T RBFBB8NC8 CUIDB
25 CONTRACT083 BGUIPMBNT C09T CUIDB
31 COLORADO CC~NTRACT035 ASSOCIATION
YAG°. 8A"E SCH°DU E
4; CATER-PILLAR Pea?OR@A6CL :iAN[a`OF.
RSYI3ION DATB: 8/1/91
Y08H~iN88T FILBNANB: 18CTRLTH,NH1
MACHINE D63C8IPTION: 18CY AYC, CAPY, TOH CYY, 360AP DI63BL ON NYT RBIY DUMP
......................................................
C09T ADJUSTNBNT FACTORS BA5B VALUE ADJU9TBD YALUB
Ac~4uieition Cost: l8S,880.00 (70,254.13
Economic Life Hours: 9800 10100
An mal Use Hours: 2112 1157
Mech. Lahor Coet-Zone A: 524.78 521,16
-Zone B: 324.78 521.76
Fuel Cost per ga;.: 50.89 9C.81
Lube Cost: 51.41 51.33
Tire Life Hours: 1800 2500
Tire purchase Price: 93,402.00 34,723.40
--- RASE OYNER9 B[P A OVHBH AUL COSTS ----; --------- -------BASE OP?RATiNC CCSTS --- --------
BASIC NODBL ! ATTACNNENT3 DESCRIPTION ; D8P8ECIATION OHD/C?C :.ABOB PARTS; LAB08 PART9 FCEL LUKE TI RES ;. E.C.
-- ---
--------°---Q-------------
Machine Mod~l No. :
-------------------
1P.CP CAP, 3SOHP D.
--------------°
fE.86
----------
33.49
--------
51.70
---°--
51.78
---------
52.64
-------
5;.87
------•--
38.12
------
!:•4!
-----
51
----
.69
--------
90.00
Attachment i1 NIA sD.oD SO,OC 50.00 50,90 50.00 50.07 3D.00 59.00 30 .00 50.00
Attachment t2 N/A 50.00 50.00 50.00 50.00 50.00 SO.CO 50.00 40.C0 f0 .0f 50.00
Attachment i3 NSA SD.oD 50,00 50.00 50.00 30.00 50.00 SG.DC SC.00 SC •CO 4C.00
BA5B COST SUBTOTALS 56.86 53.49 31.70 51.78 52.64 51,81 98.72 51.4! 3! .89 SD.DC
' ' -- ADJUSTED CYNE8SNIF A OVERHAUL COSTS -;- ---------- ADJUSTED 9PERATiNC COSTS --- --------
C09T ADJUSTNBNT FACTORS FACTOR VALUN ; DEPRBC`ATION O'dDICFC LA90R PARTS;
- LABOR
-------- PARTS
-------- ?UEL
-------- LUKE
------ TiR=S
--------- C.E.C.
--------
-------------------------
Acquisitiou Cost ---------------------
0.8181 ---------------
95.61 ----------
NIA -------
NIA ---------
NIA NIA N/A N!A N/A 9/A CiA
Bconomic Life 0.9703 SS.45 NIA 91.65 41.?3 S2.5fi 9'..81 N/A N'A NA Ni.4
Annual Usae 1.6365 510.31 96,41 N/.4 N/A N;A N/A NIA 91A N'/A N/A
Douhle shits .750depr.-.500ahd 27.17 53.20 N/A N/A N/A N!.4 N/A N!A N!A N/A
Triple Shits .66Tdepr.-.333ohd 56.87 S2.!7 N;A N/A NIA N/A 6, A. NiA N;A N/A
Mechanic Cnst - Zone A 0.8541 NIA NIA 91.4i NIA 52.19 N/p N;A NIA N!A NIA
- Zane B 0.8783 NIA NIA SL 4S V/A 52.25 N/A N!A 9/.4 N;A N;A
Fuel/Lube/'fire Cest Variable NIA 6/A NIA N/A N/A NIA 47.94 31.33 51.89 SC,00
Truck Ut.l. - Zoae A 100.005 NIA NIA 51.41 S1.T3 52.19 Sl.6l f1.94 5:~33 51.89 SD.OC
- Zone B 100.005 NIA N/A 9;.45 11.13 32.25 41,81 57.94 !!.33 91.49 SC.70
ADJUSTED COST 3UBTOTAL3 -S.SHIFT -ZONH P.: 910.31 96.41 11.41 51.13 52.19 91.41 51.94 51,33 51.99 lC.OC
-ZONE B: 1:0.31 96.41 51.45 91.73 52.25 51,81 17.94 91,33 91.89 50.70
-D.9HIFT5-ZONE A: 11.73 93.2C 51.41 SL73 52.19 11.81 57.94 91.33 S'..89 SD,DG
-ZON3 H: 57.7J 5:.20 lI.4S 31.73 52.25 31.81 57.94 51.33 f1.P9 50.00
-T.SH[FT9-ZONE A: 36.87 92.1.', 41.41 91.13 52.19 SL 81 57.94 91.33 51.89 50.00
-ZONB ?: J6.97 42.13 SI.SS 51.73 52.25 fL kl 57.94 Si.33 51.39 SC.OC