2010-03-22_PERMIT FILE - C1981035A

• Permit No: C1981035A
• IBM Index Class Name: PERMIT FILE
• Doc Date: 3/22/2010
• Doc Name: Reclamation Bond Information/Estimates
• Section_Exhibit Name: KI Appendix 12
• Media Type: D
• Archive: Yes

~ ~
~.... , .
.. ..
ADJUSTED COSTS ..... P ..............
Ownershi Costs :;:::;;:;;:; ......:::............ ............. hee~2 f
Overhaul and Operating Costs s o 2
Overhaul Field Repair
Depreciation CFC Overhead Labor Parts Labor Pans Fuel Lube Tires G.E.C.
Acquisition cost : $5.48 NA NA NA NA NA NA NA NA NA NA
Econ.life -Machine and Attach. No. 1 : $5.48 NA NA $2.00 $4.17 $1.81 $3.67 NA NA NA NA
-Attachment No. 2 : NA $0.00 $0.00 $0.00 $0.00 NA NA NA NA
Annual usage : $8.27 $5.08 $7.95 NA NA NA NA NA NA NA NA
Double shifts : $6.20 $2.54 $3.98 NA NA NA NA NA NA NA NA
Triple shifts : $5.52 $1.69 $2.65 NA NA NA NA NA NA NA NA
Mech. Ibr.-Machine and Attach. No. 1: NA NA NA $1.24 NA $1.12 NA NA NA NA NA
-Attachment No. 2 : NA NA NA $0.00 NA $0.00 NA NA NA NA NA
Fuel/tube -Machine and Attach. No. 1: NA NA NA NA NA NA NA $13.72 $2.73 $2.09 $0.31
Attachment No. 2: NA NA NA NA ........ ........NA........ ........NA.:::.::: ::::.::NA::::::: :::::::$0.00::.;:;: ;:;:;:;:~;;:.;$0.00:;:;:;:;:;:; ~;::::; $0.00>:>: »:::<;$0.00:;:,>:
DJUSTED COST SUBTOTALS

Depreciation Ownership Costs

CFC

Overhead
Overhaul
Labor Parts Overhaul and Operating Costs
Field Repair
Labor Parts Fuel Lube Tires G.E.C.
Basic Machine and Attachments No. 1 and No. 2 : Basic Machine and Attachment No. 1
Single shifts : $8.27 $5.08 $7.95 $1.24 $4.17 $1.12 $3.67 $13.72 $2.73 $2.09 $0.31
Double shifts : $6.20 $2.54 $3.98 ttachment:
Triple shifts : $5.52 $1.69 $2.65 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
:; ::::::::::::::....:.:::::::.::::............................
HOURLY OPERATOR WAGES ...........
Base
Fringe .......
F.I.C.A. p ::::
Unem I. :::..:::::::::..P...
Wk.Com ....... .......
Total ........ .......... .
Rate Benefits 7.65% 6.20% 9.80% ($/hr) Shift Differential Colorado labor zone : 2
Grader- rough blad $16.39 $4.20 $1.25 $1.02 $1.61 $24.47 Day : $0.00 Two shift per day average : $0.15
Grader-finish b/ad $16.39 $4.20 $1.25 $1.02 $1.61 $24.47 Swing : $0.30 Three shift per day average : $0.25
Mechani $16.74 $4.20 $1.28 $1.04 $1.64 $24.90 Night : $0.45
HOURLY EQUIPMENT COST SUMMARY Ownership Operating and Overhaul
Machine Attachments Operator Total
CosUhr ($)
Single shifts : $21.30 $29.05 $0.00 $24.47 $74.82
Double shifts : $12.72 $29.05 $0.00 $24.62 $66.39
Triple shifts : $9.85 ............ .......... $29:05........... ..........:::::::::.:::::: $0:00:::::: :::::::::::::::::;.;;:;:;:.;$24.72;:;: ;:;:;:;:~;:;:;:;;;:;:~;:;:~;:;:;:;:; $63.62>:>:s:>:>:s
EQUIPMENT PERFORMANCE DATA
Description Type
CAT 12H NA Struck
Capacity (cy)
NA Heaped
Capacity (cy)
NA Weight
(UST)
14.41 Weight
(MT)
NA Length
(ft)
32.83 Width
(ft)
8.00 Height
(ft)
10.17 Min. turning
circle (ft)
48.50 Horsepower
(fhp)
140.00 Fuel
type
Diesel
Moldboard NA NA NA NA NA NA 12.00 2.00 NA NA NA
NA NA NA NA NA NA NA NA NA NA NA NA
Travel speeds (mph): 1st (or max.) 2nd 3rd 4th 5th 6th 7th 8th Minimum dump Max. dump
Forward : 2.1 2.9 4.2 5.7 9.0 12.3 17.0 24.7 clearance (ft.) height (ft.)
Reverse : 1.7 3.1 4.5 7.2 13.4 19.5 NA NA NA NA
Loader bucket type or Compaction Maximum vertical Max. horiz. Excavator bucket capacity (cy) Lift capacity (Ibs) Max.dig/rip Shank No.
Compactor drum type width/pass (ft.) reach height (ft.) reach (ft) small medium large optimal max. reach depth (ft.) spacing shanks
,.~~ NA NA NA NA NA NA NA NA 1.52 NA NA