2008-04-15_REVISION - M1980244 ‎(368)‎

• Permit No: M1980244
• IBM Index Class Name: REVISION
• Doc Date: 4/15/2008
• Doc Name: VOL VII APP 11 Reclamation Cost Model to Support MLEP
• From: CC & V
• To: DRMS
• Type & Sequence: AM9
• Media Type: D
• Archive: No

• 2008 CCBV Reclam~ Equipment Rates •
Sources: (1) Cost Reference Guide for Construction Equipment, EquipmentWatch, Primedia Business Directories and Book Group, 1735 Technology Drive,
Ste 410, San Jose, CA 95110 (2nd Half 2007 Update); (2) Means Heavy Construction Cost Data (2008); (3) Wagner 2008 Rental Rates at www.vragnerequipment.cet.com;
(4) Phone conversation with J. Chrisman of Wagner Equipment February 11, 2008; and (5) Phone conversation with Steve of Herd Seeder 3-2-06 (inflated to 2008 $)
Equip. Rent Hours per Colorado CosUHour Operating Operating Tot. Equip Cost Labor Cost Total Cost
Equipment Rate/Month' Month Factor` Rental' CosUHour° CosUHour'" 2007$/Hr° 2007 $/Hr" 2007 $IHrr Comment
D11 Dozer $ 51,450 176 1.05 $
D10 Dozer $ 25,065 176 1.05 $
D9 Dozer $ 20,210 176 1.05 $
D8 Dozer $ 16,390 176 1.05 $
D8 Dozer w/hopper $ 16,693 176 1.05 $
D8 Dozer w/harrow $ 17,240 176 1.05 $
D4 Dozer $ 3,400 176 1.05 $
D4 Dozer w/seeder { $ 3,687 ~ 176 1.05 $
D4 Dozer w/harrow (~$$ X250 176 1.05 $
D4 Dozer w/chain ~ $ 4,280 176 1.05 $
972 Loader $ 11,300 176 1.05 $
988 Loader $ 20,860 176 1.05 $
992 Loader'A $ 55,125 176 1.05 $
Water Truck, 5000 gal $ 8,960 176 1.05 $
773 Haul Truck $ 20,130 176 1.05 $
777 Haul Truck'" $ 40,425 176 1.05 $
623 Scraper $ 18,435 176 1.05 $
345 Excavator $ 14,235 176 1.05 $
14 Grader $ 11,200 176 1.05 $
Hydro-seededmulcher ~ $ 2,300 j 176 1.05 $
Pick-up Truck 4WD ~ $ ~~ 645 176 1.05 $
306.95 $ 179.00 ; $ 160.29 $ 467.24 $ 32.54 $ 499.77 Equipment Cost from Wagner
149.54 ~ $ 120.70 ! $ 106.45 $ 255.99 $ 32.54 $ 288.52 Equipment Cost from Wagner
120.57 ~ $ 90.40 $ 79.00 $ 199.57 $ 32.54 $ 232.11 Equipment Cost from Wagner
97.78 ~ $ 67.65 '~ $ 59.66 $ 157.46 $ 32.54 $ 190.00 Equipment Cost from Wagner
99.59 ' Not Available $ 59.68 $ 159.27 $ 32.54 $ 191.81 Equipment Cost from Wagner
102.85 Not Available i $ 59.68 $ 162.53 $ 32.54 $ 195.07 Equipment Cost from Wagner
20.28 ~ $ 20.55 $ 18.89 $ 39.17 $ 32.54 $ 71.71 Equipment Cost from Wagner
22.00 i Not Available ' $ 18.89 $ 40.89 $ 32.54 $ 73.42 Equipment Cost from Wagner
25.36 j Not Available { $ 18.89 $ 44.25 $ 32.54 $ 76.78 Equipment Cost from Wagner
25.53 ; Not Available ; $ 18.89 $ 44.42 $ 32.54 $ 78.96 Equipment Cost from Wagner
67.41 ~ $ 45.35 ! $ 43.17 $ 110.58 $ 29.26 $ 139.85 Equipment Cost from Wagner
124.45 ~ $ 77.35 ', $ 75.01 $ 199.46 $ 29.28 $ 228.72 Equipment Cost from Wagner
328.87 ~ Not Available $ 142.05 $ 470.92 $ 29.26 $ 500.18 Equipment Cost from Wagner
53.45 ~ Not Available ' $ 33.25 $ 86.70 $ 28.34 $ 115.04 Equipment Cost from Wagner
120.09 ! $ 69.20 , $ 74.18 $ 194.27 $ 28.89 $ 223.17 Equipment Cost from Wagner
241.17 + $ 95.45 ' $ 98.40 $ 339.57 $ 28.89 $ 388.46 Equipment Cost from Wagner
109.98 ~ $ 93.80 ; $ 103.44 $ 213.42 $ 32.07 $ 245.49 Equipment Cost from Wagner
84.92 f $ 94.45 j $
I 71.88 $ 156.80 $ 29.08 $ 185.88 Equipment Cost from Wagner
66.82
i $ 38.60 ! $ 39.73 $ 106.55 $ 31.16 $ 137.71 Equipment Cost from Wagner
13.72 ~ $ 15.95 i N/A $ 29.67 $ 28.89 $ 58.56 Equipment Cost from Means (p455)
3.85 ~ $ _ 9.80 ~ N/A $ 13.65 $ 42.65 $ 56.30 Equipment Cost from Means (p455)
'Wagner 2008 Equipment Monthly Rental Rates as posted on www.wagnerequipment.com/rentals or from Means (2008)
'"Cat 777, Cat D11, and Cat 992 Costs from J. Chrisman of Wagner, February 11, 2008
ZAdjustment factor for Colorado (High Altitude Work and Difficult Conditions)
3Equipment Rental Rate per Month divided by Hours per Month X CO Adjustment Factor =Rental CosUHour
°Most recent operating costs from Means (2008), p 450. Shown for comaarison aurooses only.
°AMost recent costs (labor, parts, fuel, tube, tires,GEC) Cost Ref. Guide for Construction Equipment (2nd Half 2007]
52008 Rental Cost per Hour + 2008 Operating Cost per Hour
BLabor costs are from the Labor Worksheet and are inflated Colorado Labor Market Rates
Total Cost per Hour is the Equipment Rental Cost + Equipment Operating Cost + Operating Labor Cost
=2008 Wagner Costs (website)
=Means 2008 Costs
~_~ =Costs-Joel Chrisman Feb 11, 2008
=Wagner Base+Attachment Estimated
Note: Herd Seeder #2440 + Hydraulic Motor #248 -> cost =$3328('06) =>$3445 ('08)
(Reference: Phone conversation with Steve of Herd Seeder, Logansport, IN 3-2-08)
Assume Seeder Life = 1 year = 2000 operating hours; therefore, 3445 /2000 = $1.72/hr
Harrow cost per hour = $193/wk / 40 hrs per week = $4.83lhour (Means. 2008, p. 449)
Assume Drag Chain = $5/hr (EEE Estimate)
Seeder = 178 hrs x $1.721hr = $303/month Harrow = 178 hrs x $4.83/ hr = $850/month
Drag Chain = 178 hrs x $5/hr = $880 /month
Note: Some equipment which is used on a limited basis shows up only on the individual facility worksheets. For example, helicopter seeding for the Main Cresson backfilled areas.
MDE created 4-10-07; rev. 4-16-07; rev. 2-11-08