|
Permit Amendment (AM-06) - Climax Mine
<br />CM0000668
<br /> TABLE 1.0 - Third Party Equipment and Labor Rates
<br />Sources: (1) Cost Reference Guide for Construction Equipment, EquipmentWatch, Primedia Business Directones and Book Group, 1735 Technology Drive,
<br />Ste 410, San Jose, CA 95110 (2008 Update); (2) Means Heavy Construction Cost Data 2011; and (3) Wagner Rental Rates 2010 at www.wagnerequipment.catcom
<br /> Equip. Rent Hm per Colo. C ost/Hour . - Operating Tot. Equip Cost Labor Cost Total Cost
<br />• Equipment Rate/Month' Month Factor= Rentals V Cosl(Hour°°" 12131/10 $/Hrs 12131/10 $/Hrs 12131/10 $/Hrr Comment
<br /> Dozers/Compactors
<br /> 06 Dozer $ 8,770 176 1.05 $ 52.32 $ 34.55 ue. $ 103.24 ea $33.81 $137.05 Equip. Cost from Wagner
<br /> 07 Dozer $ 13,000 176 1.05 $ 77.56 $: 52:85 m. $ 138.24 - $33.81 $172.04 Equip. Cost from Wagner
<br /> D8 Dozer $ 16,720 176 1.05 $ 99.75 $.. . 67.65 ue. $ 179.86 reel $33.81 $213.67 Equip. Cost from Wagner
<br /> D9 Dozer $ 20,610 176 1.05 $ 122.96 $. 90.40. ms. $ 228.01 rda $33.81 $261.81 Equip. Cost from Wagner
<br /> D10 Dozer $ 25,570 176 1.05 $ 152.55 $ 120.70 m+o. $ 296.50 rmo, $33.81 $330.30 Equip. Cost from Wagner
<br /> 815 Compactor $ 11,770 176 1.05 $ 70.22 $ 53.90 e+s. $ 131.71 reu, $33.81 $165.51 Equip. Cost from Wagner
<br /> Loaders - 1.05
<br /> 926 Loader $ 3,264 176 1.05 $ 19.47 $ 2155 eze. $ 46.88 em, $30.40 $77.29 Equip. Cost from means
<br /> 936 Loader $ 4,769 176 1.05 $ 28.45 $ 28;00 dads $ 58.86 ese, $30.40 $89.26 Equip. Cost from Means
<br /> 972 Loader $ 11,530 176 1.05 $ 68.79 $ 45,35 erz. $ 128.04 en, $30.40 $158.44 Equip. Cost from Wagner
<br /> 988 Loader $ 21,280 176 1.05 $ 126.95 $ 77.35 odes $ 231.12 reds, $30.40 $261.53 Equip. Cost from Wagner
<br /> 992 Loader $56,228 176 1.05 $ 335.45 $ 106.25 esz. $ 513.20 esz, $30.40 $543.60 Equip. Cost from Wagner
<br /> Trucks
<br /> 18vdTruck $ 9,920 176 1.05 $ 59.18 $ 52.25 Not Available Hares $ 104.50 nerd, $30.02 $134.52 Rental rate for equiv truck
<br /> Water Truce, 4000 gal $ 5,720 176 1.05 $ 34.13 Not Available r.u $ 69.43 wu $30.02 $99.44 Equip. Cost from Wagner
<br /> D400 Articulated Truck $ 15,519 176 1.05 $ 92.59 $ 52.25 aaos. $ 154.09 raoo, $30.02 $184.11 Equip. Cost from Wagner
<br /> 730 Articulated Truck $ 12,710 176 1.05 $ 75.83 $ 53.15 naos $ 127.54 nax $30.02 $157.56 Equip. Cost from Wagner
<br /> 769 Haul Truck $ 15,070 176 1.05 $ 89.91 $ 53.15 nee. $ 162.61 mss, $30.02 $192.63 Equip. Cost from Wagner
<br /> 773 Haul Truck $ 20,530 176 1.05 $ 122.48 $ 69.20 o- $ 215.83 n131 $30.02 $245.85 Equip. Cost from Wagner
<br /> 777 Haul Truck $ 41,234 176 1.05 $ 246.00 $ 95.45 nn. $ 371.23 nm $30.02 $401.24 Equip. Cost from Wagner
<br /> Scrapers
<br /> 621 Scraper $ 17,136 176 1.05 $ 102.23 $ - -- ez+. $ 182.34 ez+, $33.32 $215.66 Equip. Cost from Means
<br /> Excavators
<br /> 330 Excavator $ 9,510 176 1.05 $ 56.74 $ 56.25 gams $ 129.16 eao, $30.21 $159.37 Equip. Cost from Wagner
<br /> 350 Excavator $ 21,216 176 1.05 $ 126.57 $ 118.75 asa $ 219.25 asm, $30.21 $249.46 Equip. Cost from means
<br /> 375 Excavator This machine is not needed in current model updated by EEE August 2008 orae nrel Not needed currant est.
<br />vane, 350T (wkly) $ 11,246 50 1.05 $ 236.16 $ 195.60 Not Available zramae $ 431.76 c=ome $33.81 $465.56 Equip. Cost from Means
<br />raders
<br />12 Grader $ 4,925 176 1.05 $ 29.38 $ 27.30 nzos $ 62.83 nz9, $32.37 $95.21 Equip. Cost from means
<br />14 Grader $ 11,420 176 1.05 $ 68.13 $ 38.60 r,49. $ 118.09 $32.37 $150.46 Equip. Cost from Wagner
<br />!elder, 300 amp $ 248 20 1.05 $ 13.01 $ 14.50 Not Available a.m. $ 27.51 $34.02 $61.54 Equip. Cost from Means
<br />abor Only nm.r $21.61 $21.61
<br />echanic m,ed, $34.02 $34.02
<br />oreman $44.31 $44.31
<br />Vagner 2010 Equipment Monthly Rental Rates as posted on www.wagnerequipment.com/rentals or Means (2010)
<br />
<br />,djustment factor for Colorado from Means (2005) or recommended by the CO Div of Rec, Mining, Safety (DRMS)(Remote Location) I?
<br />e. -. ,J=Typ. 2%inc. based on Wag. 2010 costs
<br />quipment Rental Rate per Month divided by Hours per Month X CO Adjustment Factor = Rental CostlHour =Wagner Published Costs
<br />lost recent operating costs from Means (2008), p 19-21. Shown for comparison purposes only. =Means Costs
<br />Most recent costs-2nd Half 2008-(labor, parts, fu4t, tube, Mre3, GEC) from Cost Reference Guide for Construction Equipment (2008)
<br />.
<br />?xost Ret Guide
<br />010 Rental Cost per Hour +2008 Operating Cost per Hour
<br />abor costs are from the Labor Worksheet and are inflated Colorado Contractors Association Rates
<br />'otal Cost per Hour is the Equipment Rental Cost + Equipment Operating Cost + Operating Labor Cost Note: Operating Costs include diesel at $3.96Igal
<br />le: Revised CLX Model (2-28-10); Added 730 truck 11-14-05; Added 972 Loader 11-15-05; Added D400 Truck 11-18-05; Added D10 Dozer 12-2-05
<br />svised operating costs from Cost Reference Guide for Construction Eauioment 8-13-08
<br />is
<br />Exhibit L Feb 2011
|