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

•
. ... . ~2~

ADJUSTED COSTS

Ownership Costs

Overhaul and Operating Costs of2
heel
Overhaul Field Repair
Depreciation CFC Overhead Labor Parts Labor Parts Fuel Lube Tires G.E.C.
Acquisition cost : $3.35 NA NA NA NA NA NA NA NA NA NA
Econ.life -Machine and Attach. No. 1 : $3.35 NA NA $3.90 $2.43 $4.76 $2.14 NA NA NA NA
-Attachment No. 2 : NA $0.00 $0.00 $0.00 $0.00 NA NA NA NA
Annual usage : $5.51 $2.48 $3.04 NA NA NA NA NA NA NA NA
Double shifts : $4.13 $1.24 $1.52 NA NA NA NA NA NA NA NA
Triple shifts : $3.67 $0.83 $1.01 NA NA NA NA NA NA NA NA
Mech. Ibr: Machine and Attach. No. 1: NA NA NA $3.22 NA $3.93 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 $7.32 $1.31 $0.00 $0.35
Attachment No. 2: NA NA NA NA NA NA NA. ~~::::::
$~ :::::
: :$0.00;:;:;;>:;: :; ;:;:;.;$0.00»:>:> :i:s ;:;$0.00::<>:s
........ ...............::
........
:::::::: .
.
.;
;.
:::::: :

ADJUSTED COST SUBTOTALS Ownership Costs Overhaul and Operating Costs
Overhaul Field Repair
Depreciation CFC Overhead Labor Parts 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 : $5.51 $2.48 $3.04 $3.22 $2.43 $3.93 $2.14 $7.32 $1.31 $0.00 $0.35
Double shifts : $4.13 $1.24 $1.52 ttachment:
Triple shifts : $3.67 $0.83 $1.01 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
..
HOURLY OPERATOR WAGES
Base
Fringe
F.I.C.A.
Unempl.
Wk.Comp.
Total
Rate Benefits 7.65% 6.20% 9.80% ($/hr) Shift Differential Colorado labor zone : 2
Dozer operator (< 70hp)
Dozer operator (>=70hp) $20.67
$20.67 $7.22
$7.22 $1.58
$1.58 $1.28
$1.28 $2.03
$2.03 $32.78
$32.78 Day :
Swing : $0.00
$0.30 Two shift per day average :
Three shift per day average : $0.15
$0.25
Mechani $20.97 $7.22 $1.60 $1.30 $2.06 $33.15 Night : $0.45
HOURLY EQUIPMENT COST SUMMARY Ownership Operating and Overhaul Operator Total
Machine Attachments CosUhr ($)
Single shifts : $11.03 $20.69 $0.00 $32.78 $64.50
Double shifts : $6.89 $20.69 $0.00 $32.93 $60.51
Triple shifts : $5.51 $20.69 $0.00 $33.03 $59.24

:;:;::Si:~>:~>:~i:::;::;;:~:a:::•::~;:~;:o:~;;;:::~>:?:~>:~»>:~>:~>:~::~::;i;:~;: ~;:~;:~;;:•>:n::~::~::a:~::o::~>:~::~::o:~: ~:::::~>:~>:~i:?>:; :.:;~;:~;:~:;~:s:~;:.::a:~::~::~s:a:a>:>:~:
~:~:;~i :~>:<?~:<~>:~;:~:f:> •;:~;:~;:~:a::~;;;:~ ;:~;:~;:~;:~;;:~;:~:;~;:~;:~;:~;;::~>: ~>:~>::~::>:~;:~;:~;:~;:~;:~ ;:<~:~;:~;:~;:~;:;~>:~;:~;:n :~::a:~::~::~>:~::~::•:c:::. ~ ::::::::::::::::::::
:: ::::::. ~:::::::::::::::::::::::
.
::::...........
::.:
:::::.
:.::.
EQUIPMENT PERFORMANCE DATA Struck Heaped Weight Weight Length Width Height Min. turning r
Horsepowe Fuel
Description Type Capacity (cy) Capacity (cy) (UST) (MT) (ft) (ft) (ft) circle (ft) (fhp) type
Cat D3G XL - 3P Power Angle Tilt NA NA 8.06 NA 13.17 6.25 9.08 NA 70.00 Diesel
Dozer blade NA NA 1.88 1.11 NA NA 8.08 3.08 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
Forvvard : 1.9 3.8 5.6 NA NA NA NA NA clearance (ft.) height (ft.)
Reverse : 2.0 4.0 6.0 NA NA NA 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 NA NA NA
NA