2008-08-04_REVISION - M2000073

• Permit No: M2000073
• IBM Index Class Name: REVISION
• Doc Date: 8/4/2008
• Doc Name: TR approval
• From: DRMS
• To: XTO Energy Inc.
• Type & Sequence: TR1
• Email Name: SSS
• Media Type: D
• Archive: No

ADJUSTED COSTS O wnership Costs
Overh
aul Overh
Field R aul and Oper
epair ating Costs 51 ICU, G VI
Depreciation CFC Overhead Labor Parts Labor

A Parts

NA Fuel

NA Lube

NA Tires
NA G.E.C.
NA
Acquisition cost :
Econ.life -Dozer and ROPS :
-Attachment no. 2 :
Annual usage :
Double shifts :
Triple shifts :
Mechanic labor-Dozer and ROPS :
-Attachment no. 2 :
-Dozer and ROPS :
Fuel/tube
Attachment no. 2: $13.97
$13.97
NA
$22.96
$17.22
$15.32
NA
NA
NA

NA NA
NA
NA
$10.77
$5.38
$3.58
NA
NA
NA

NA NA
NA
NA
$14.63
$7.31
$4.87
NA
NA
NA

NA NA
$4.33
$0.48
NA
NA
NA
$3.38
$0.37
NA

NA NA
$8.80
$1.24
NA
NA
NA
NA
NA
NA

NA N
$5.33
$0.80
NA
NA
NA
$4.16
$0.62
NA

NA $8.53
$1.55
NA
NA
NA
NA
NA

NA

NA NA
NA
NA
NA
NA
NA
NA

$25.18

$0.00 NA
NA
NA
NA
NA
NA
NA

$4.73

$0.32 NA
NA
NA
NA
NA
NA
NA

$0.00

$0.00 NA
NA
NA
NA
NA
NA
NA

$1.42

$1.29

ADJUSTED COST SUBTOTALS
Ownership Costs
Overhaul and Operating Costs
O
Overhaul Field Repair
Depreciation CFC Overhead Labor Parts Labor Parts Fuel Lube Tires G.E.C.
Dozer, ROPS and Attachment no. 2 :
Single shifts :
Double shifts :
Triple shifts :
$22.96
$17.22
$15.32
$10.77
$5.38
$3.58
$14.63
$7.31
$4.87 Dozer and ROPS
$3.38 $8.80 $4.16 $8.53 $25.18 $4.73 $0.00 $1.42
ttachment no. 2
$0.37 $1.24 $0.62 $1.55 $0.00 $0.32 $0.00 $1.29

C l
T
t
RATOR WAGES Base Fringe F.I.C.A. Unempl. omp.
Wk. o
a
HOURLY OPE Rate Benefits 7.65% 6.20% 9.80%
$2
03 ($/hr)
78
$32 Shift Differential
Day : $0.00 Colorado labor zone :
Two shift per day average : 2
$0.15
Dozer operator (< 70hp)
Dozer operator (-70hp)
Mechani $20.67
$20.67
$20.97 $7.22
$7.22
$722 $1.58
$1.58
$1.60 $1.28
$1.28
$1.30 .
$2.03
$2.06 .
$32.78
$33.15 Swing :
Night : $0.30
$0.45 Three shift per day average : $0.25

t
O Total
HOURLY EQUIPMENT COST SUMMARY Ownership Operatin
Machine g and Overhaul
Attachments pera
or Cost/hr ($)
Single shifts : $48.36 $56.19 $5.40 $32.78 $142.73
Double shifts : $29.92 $56.19 $5.40 $32.93 $124.44
Triple shifts : $23.77 $56.19 $5.40 $33.03 $118.39

EQUIPMENT PERFORMANCE DATA
Description Horsepower
(FHP) Transmission
Type Weight
(UST)
27
3 Length
(ft)
19
8 Width
(ft)
8
3 Height
(ft)
11.6 Fuel
type
diesel Ripper
type
NA
Dozer
Blade
Attachment no. 1
Attachment no. 2 : Cat D 7R DS Series 11- 7S
: Semi-Universal
:BOPS Cab
:3-shank ripper 240
NA
NA
NA NA
NA
NA
NA
Total weight .
4.0
NA
3.9
: 35.2 .
NA
NA
3.2
(UST) .
12.1
NA
6.5 5.0
NA
2.5 NA
NA
NA NA
NA
Parallelogram