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
Ownership Costs
Overhaul and Operating Costs 2 of 2

heel
Overhaul Field Repair
Depreciation CFC Overhead Labor Parts Labor Parts Fuel Lube Tires G.E.C.
Acquisition cost : $12.04 NA NA NA NA NA NA NA NA NA NA
Econ.life -Machine and Attach. No. 1 : $12.04 NA NA $5.71 $5.18 $7.04 $5.30 NA NA NA NA
-Attachment No. 2 : NA NA NA NA NA NA NA NA NA
Annual usage : $19.63 $7.01 $8.33 NA NA NA NA NA NA NA NA
Double shifts : $14.72 $3.51 $4.17 NA NA NA NA NA NA NA NA
Triple shifts : $13.09 $2.34 $2.78 NA NA NA NA NA NA NA NA
Mech. Ibr.-Machine and Attach. No. 1: NA NA NA $4.71 NA $5.81 NA NA NA NA NA
-Attachment No. 2 : NA NA NA NA NA NA NA NA NA NA NA
Fuelllube -Machine and Attach. No. 1: NA NA NA NA NA NA NA $17.57 $3.86 $0.00 $0.85
Attachment No. 2: NA NA NA NA NA NA
..... .....
::
:
NA~ ::NA::::::::
:::: ::::::.;:;: ;:;;NA:;:;:;:;:;:; :;>:;:;:;;NA::»s:>:> :>: :>:>NA:::>:>:>
........ ...
........
:::
.
:::: .

..
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 : $19.63 $7.01 $8.33 $4.71 $5.18 $5.81 $5.30 $17.57 $3.86 $0.00 $0.85
Double shifts : $14.72 $3.51 $4.17 ttachment:
Triple shifts: $13.09 $2.34 $2.78 NA .......... .......NA......... ........NA.::::::.::::::::NA:::::::: :::::::::NA:;;:;:;:;:;:;;:;: :;;;NA:~;:;:;:>:;: ;:;;:~;:>:>::NA:>.::>:>:~:<i: z::>:>NA:~>:<:
>:>:
............ ..................
HOURLY OPERATOR WAGES
Base
Fringe
F.I.C.A.
Unempl.
Wk.Comp.
Total
Rate Benefits 7.65% 6.20% 9.80% ($/hr) Shift Differential Colorado labor zone : 2
Excavator- under.75c $20.82 $7.22 51.59 $1.29 $2.04 $32.96 Day $0.00 Two shift per day average : $0.15
Excavator-.75cy and ove 520.82 $7.22 51.59 $1.29 52.04 $32.96 Swing : $0.30 Three shift per day average : $0.25
Mechani 520.97 $7.22 51.60 $1.30 $2.06 $33.15 Night : $0.45
HOURLY EQUIPMENT COST SUMMARY Ownership Operating and Overhaul
Machine Attachments Operator Total
Cost/hr ($)
Single shifts : $34.98 $43.28 NA $32.96 $111.22
Double shifts : $22.39 $43.28 NA $33.11 $98.79
Triple shifts : $18.20 $43.28 ........... .....................:::::.::NA:::::::: :::::::.:.::::::::::::::: $33.21::;;:; :~;;:;:>;>;:;:~;::;::~;;:;;:;:;:;:.;$94 70::>:><>:~::>
EQUIPMENT PERFORMANCE DATA
Description Type Struck
Capacity (cy) Heaped
Capacity (cy) Weight
(UST) Weight
(MT) Length
(ft)
Cat 322C L NA NA NA 26.68 24.19 30.83
ROPS Cab NA NA NA NA NA NA
NA NA NA NA NA NA NA
~ Travel speeds (mph): 1st (or max.) 2nd 3rd 4th 5th 6th
Forward : 3.4 NA NA NA NA NA
Reverse : 3.4 NA NA NA NA NA
~
', Loader bucket type or Compaction Maximum vertical Max. horiz. Excavator bucket capacity (cy)
Compactor drum type width/pass (ft.) reach height (ft.) reach (ft) small medium large
NA NA 30.08 29.92 1.05 1.44 1.70
Width
(ft) Height
(ft) Min. turning
circle (ft) Horsepower
(fhP) Fuel
tYPe
9.33 9.83 NA 162.00 Diesel
NA NA NA NA NA
NA NA NA NA NA
7th 8th Minimum dump Max. dump
NA NA clearance (ft.) height (ft.)
NA NA NA 19.58
Lift capacity (Ibs) Max.dig/rip Shank No.
optimal max. reach depth (ft.) spacing shank:
22, 500 7, 950 19.42 NA NA