2008-04-24_REVISION - M1998024

• Permit No: M1998024
• IBM Index Class Name: REVISION
• Doc Date: 4/24/2008
• Doc Name: Reclamation cost updates
• From: DRMS
• To: B&B Excavating, Inc
• Type & Sequence: SI1
• Media Type: D
• Archive: No

ADJUSTED COSTS
Ownership Costs

Depreciation CFC Overhead - _ _ __
Overhaul and Operating Costs sheet 2 of 2
Overhaul Field Repair
Labor Parts Labor Parts Fuel Lube Tires G.E.C.
Acquisition cost : $12.68 NA NA NA NA NA NA NA NA NA NA
Economic life -Grader and ROPS : $12.68 NA NA $3.62 $7.91 $3.02 $7.67 NA NA NA NA
-Attachment no. 2 : NA NA NA $0.04 $0.66 $0.80 $0.97 NA NA NA NA
Annual usage : $19.13 $11.00 $13.08 NA NA NA NA NA NA NA NA
Double shifts : $14.34 $5.50 $6.54 NA NA NA NA NA NA NA NA
Triple shifts : $12.76 $3.66 $4.36 NA NA NA NA NA NA NA NA
Mechanic labor-Grader and ROPS : NA NA NA $2.12 NA $1.77 NA NA NA NA NA
-Attachment no. 2 : NA NA NA $0.02 NA $0.47 NA NA NA NA NA
Fuel/tube -Grader and ROPS : NA NA NA NA NA NA NA $18.94 $4.58 $4.88 $0.64
Attachment no. 2 : NA NA NA NA NA NA NA $0.00 $0.18
$0.00
$0.81

ADJUSTED COST SUBTOTALS

epreciation
Ownership Costs

CFC

verhead

Overhaul
Labor Parts -- - - ,_ __
Overhaul and Operating Costs
Field Repair
Labor Parts Fuel Lube Tires G.E.C.
Grader, ROPS and Attachment no. 2 : Motor Grader and ROPS
Single shifts : $19.13 $11.00 $13.08 $2.12 $7.91 $1.77 $7.67 $18.94 $4.58 $4.88 $0.64
Double shifts : $14.34 $5.50 $6.54 Attachment no. 2
Triple shifts : $12.76 $3.66 $4.36 $0.02 $0.66 $0.47 $0.97 $0.00 $0.18 $0.00 $0.81

HOURLY OPERATOR WAGES
Base
Fringe
F.I.C.A
Unempl.
Wk.Comp.
Total - - - --
Rate Benefits 7.65% 6.20% 9.80% ($/hr) Shift Differential Colorado labor zone : 2
Grader -rough blade $16.39 $4.20 $1.25 $1.02 $1.61 $24.47 Day : $0.00 Two shift per day average : $0.15
Grader -finish blade $16.39 $4.20 $1.25 $1.02 $1.61 $24.47 Swing : $0.30 Three shift per day average : $0.25
Mechanic $16.74 $4.20 $1.28 $1.04 $1.64 $24.90 Night : $0.45
HOURLY
EQUIPMENT COST SUMMARY Ownership Operating and Overhaul
Machine Attachments Operator Total
Cost/hr ($)
Single shifts : $43.20 $48.51 $3.11 $24.47 $119.29
Double shifts : $26.38 $48.51 $3.11 $24.62 $102.62
Triple shifts : $20.77 $48.51 $3.11 $24.72 $97.11

EQUIPMENT PERFORMANCE DATA
Description
Horsepower
(FHP)
Transmission
type
Weight
(UST)
Length
(ft)
Width
(ft)
Height
(ft)'
Fuel
type -
Min. turning
circle (ft) --
Ripper
type
Motor grader : CAT 14H 215 NA 20.7 35.0 9.2 10.9 Diesel 51.84 NA
Attachment no. 1 : Moldboard (blade) NA NA NA NA 14.0 2.2 NA NA NA
Attachment no. 2 : Multi-shank ripper NA NA 1.9 NA 8.5 1.3 NA NA Parallelogram
Total weight : 22.6 (UST) for ripper, maximum ripping depth
Ground speeds (mph) at rated engine RPM
Transmission Gear: 1st
2nd
3rd
4th
5th
6th
7th
8th
forward : 2.3 3.3 4.4 6.4 9.6 13.5 18.3 26.5
reverse : 2.6 3.6 4.9 7.1 10.7 15.0 20.3 29.4