PERMFILE108732

• Permit No: M1982020
• IBM Index Class Name: Permit File
• Doc Date: 5/18/1993
• Doc Name: RECLAMATION COST SUMMARY FORM
• Media Type: D
• Archive: No

COLCflADO H[IIED .- awn
DOZER COSTA PHODUCTIOII DATA WORHSHEST
BBVISION DATE: 12/14/89
Sheet 1 of 2 sheets
W088SHB8T FIL81lAl4E: D9N-UIflP,NH]
14ACHIIIE DE9CRIPTI011: CAT D9N DOZBR WITH UNIVBHSAL BLADE A I-SHAIIH BIPPEfl
.......................................................
COST ADJUSTH811T FACTO@5
Acquisition Cost:
Tractor Econ. Life Hours:
HOPS Econ. Life Nours:
Sipper Bcon. Life Hours:
Annual Use Hours:
Mech. Labor Cost-Zone I:
-Zone 2:
Fuel Cost Per Callon:
Luhe Cost:
BASIC AODBL d ATTACNNENTS
-------------------------
-------------------------
14achine 14ode1 No.
At[achoent 91 (BOPS
Attachnent S2 ~Ripperl
BASE COST SUBTOTALS
COST ADJUSTNBNT FACTORS
Acquisition Cost
Econocic Life
Annual Usage
Double shifts
Triple Shifts
Mechanic Cost - Zone ]
- Zone 2
Fuel/Cube/Tire Cast
Doser Util. - Zone 1
- Zone 2
@ipper Util. -Zone 1
- Zone 2
BASB VALUE ADJUSTED VALUE
5398,276,00 5321,966,32
13000 13750
8800 N/A
6000 N/A
2112 1885
523,30 520.44
923.30 521.25
40,74 40.74
43•;7 43,47

BBFBRRIICBS: l~ COST flBF8R811C8 CUIDB
21 COIITRACTOBS BAUIPHBIIT COST CUIDE
3~ COLORADO COIITBACTO@S ASSOCIATI011
IIAGE BATH SCHELULB
4~ CATB@PILLAH PBRFOBHAIICE NA,IDB008
--- BASB OCNEBSHIP A OVEflBAUL COSTS ----; -------------- BASB OPBRAT[IIG COSTS ---- --------
DESC@IPTION DBPBBCIATIOH OHD/CFC LABOR PARTS; LABOR PARTS FUBL LUBE TIBB5 C.B.C,
CAT D9N W/U BL. 420.17 417.23 57.17 510.49 SE.61 19.25 49.58 43.24 50.00 91.54
HOPS CAB 51.57 50.89 50.04 90.35 50.09 50.15 50.00 50.00 SD.DO 50.00
1-SNANH RIPPER 93.75 $2.31 50.99 $2.05 51.21 51.54 l0.00 50.30 50.00 81.2E
(25.49 520.43 38.20 912.89 59.91 510.94 59.58 53.54 50.00 52.82
FACTOR YALUB
---------------
0.8084
0,9455
1,1204
750depr,-,500ohd
667depr.-.333ohd
0,8773
0.9119
9ariahle
100.00%
100.00%
100.00%
100.00%
-- ADJUSTED ONN885HIP A OVERHAUL COST5 -;----------- ADJUSTED OP88ATIIlG COSTS -----------
D8P8ECIAT[011 OHD/CFC LABOR PA8T5; LABOR PATS FUBL LUBE TI@8S G.B.C.
----------------
520.6i ----------
H/A --------
II/A --------
11/A --------
II/A -------
Il/A
519.48 II/A S7.T5 512.19 49.37 910.34
523.09 f22.89 II/A N/A Il/A 11/A
517,32 411.45 N/A NIA II/A N/A
415.40 $7.62 N/A 11/A II/A IIJA
N/A 11/A $6.80 N/A 58.22 N/A
II/A 11/A 57.07 11/A 58.54 N/A
II/A II/A NIA N/A N/A 11/A
N/A 11/A SS,98 910.25 97.22 48,89
N/A II/A 56,22 410.25 57.50 58.89
NIA 11/A 90.82 51.94 51.00 51.46
N/A N/A $0.85 51,94 $1.04 11.46
------------------------------
I:/A II/A N/A Il/A
N/A N/A II/A IIJA
11/A N/A :I/A II/A
Il/A N/A !:/A N/A
11/A N/A 11/A 1;/A
!I/A NIA N/A II/A
!I/A 11/A N/A 11/A
$9.58 53.54 50.00 32.82
$9.58 53.24 $0.00 51.54
99.58 53.24 g0.00 94,54
50.00 SU.30 l0.00 91.28
l0.00 40.30 SC,00 41.28
ADJUSTED COST SUBTOTALS -S.SN[FT -20118 1. 523.09 522.89 56,80 512.19 58.22 ;10.34 f9,S8 43.54 50.00 $2.82
-20118 2: 423.09 922.89 57.07 512.19 58.54 510.34 S9.S8 53.54 50.00 g2.82
-D.SH[FTS-20118 1: 517.32 511.45 96.80 512.19 58.22 510.34 19.58 53.54 ;0,00 42,82
-ZONE 2: 517.32 511.45 ST.07 512.19 58.54 410.34 59.58 33.54 f0.00 52.82
-T,SHIFTS-20118 I: SIS.40 (7.62 56.80 512.19 f8.22 510.34 49.58 $3.54 50.00 52.82
-20118 2: 415.40 47.62 37.07 512.19 SB.54 910.34 S9.S8 53.54 50.00 52.82