2009-10-13_REVISION - C1981028

• Permit No: C1981028
• IBM Index Class Name: REVISION
• Doc Date: 10/13/2009
• Doc Name: Review Letter & Cost Estimate
• From: DRMS
• To: Coors Energy Company
• Type & Sequence: SR1
• Email Name: JHB
• Media Type: D
• Archive: No

DJUSTED 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 : $12.66 NA NA NA NA NA NA NA NA NA NA
Economic life -Grader and ROPS : $12.66 NA NA $3.82 $8.06 $3.18 $7.81 NA NA NA NA
-Attachment no. 2 : NA NA NA $0.04 $0.66 $0.85 $0.97 NA NA NA NA
Annual usage : $19.10 $9.95 $16.29 NA NA NA NA NA NA NA NA
Double shifts : $14.33 $4.98 $8.15 NA NA NA NA NA NA NA NA
Triple shifts : $1274 $3.32 $5.43 NA NA NA NA NA NA NA NA
Mechanic labor-Grader and ROPS : NA NA NA $3.46 NA $2.88 NA NA NA NA NA
-Attachment no. 2: NA NA NA $0.04 NA $0.77 NA NA NA NA NA
Fuel/lube -Grader and ROPS : NA NA NA NA NA NA NA $27.88 $5.48 $4.97 $0.64
Attachment no. 2 : NA NA NA NA NA NA NA $0.00 $0.18 $0.00 $0.81
ADJUSTED COST SUBTOTALS

Depreciation Ownership Costs

CFC

Overhead
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 : $19.10 $9.95 $16.29 $3.46 $8.06 $2.88 $7.81 $27.88 $5.48 $4.97 $0.64
Double shifts : $14.33 $4.98 $8.15 ttachment no. 2
Triple shifts : $12.74 $3.32 $5.43 $0.04 $0.66 $0.77 $0.97 $0.00 $0.18 $0.00 $0.81
HOURLY OPERATOR WAGES Base Fringe F.I.C.A Unempl. Wk.Comp. Total
Rate Benefits 7.65% 6.20% 10.00% ($/hr) Shift Differential Colorado labor zone : 1
Grader - rough blade $23.67 $9.22 $1.81 $1.47 $2.37 $38.54 Day : $0.00 Two shift per day average : $0.15
Grader - finish blade $23.97 $9.22 $1.83 $1.49 $2.40 $38.91 Swing : $0.30 Three shift per day average : $0.25
Mechanic $23.82 $9.22 $1.82 $1.48 $2.38 $38.72 Night : $0.45
HOURLY EQUIPMENT COST SUMMARY Ownership Operating and Overhaul
Machine Attachments Operator Total
Cost/hr ($)
Single shifts : $45.35 $61.19 $3.43 $38.54 $148.50
Double shifts : $27.45 $61.19 $3.43 $38.69 $130.75
Triple shifts : $21.48 $61.19 $3.43 $38.79 $124.88
EQUIPMENT PERFORMANCE DATA
Description Horsepower
(FHP) Transmission
type Weight
(UST) Length
(ft) Width
(ft) Height
MY 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 : 1 st 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