2011-06-01_PERMIT FILE - P2011009

• Permit No: P2011009
• IBM Index Class Name: PERMIT FILE
• Doc Date: 6/1/2011
• Doc Name: Reclamation cost estimate and NOI is approved
• From: DRMS
• To: Grayling LLC
• Email Name: RCO
• Media Type: D
• Archive: No

ADJUSTED 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: $4.75 NA NA NA NA NA NA NA NA NA NA
Economic life - Loader and ROPS : $4.75 NA NA $2.08 1.93 $2.63 $1.75 NA NA NA NA
- Attachment No. 2: NA NA NA $0.00 0.00 $0.00 $0.00 NA NA NA NA
Annual usage : $6.89 $3.09 $2.77 NA NA
t NA NA NA NA NA NA
Double shifts : $5.17 $1.55 $1.39 NA NA NA NA NA NA NA NA
Triple shifts : $4.60 $1.03 $0.92 NA NA NA NA NA NA NA NA
Mechanic Labor - Loader and ROPS : NA NA NA $1.21 NA $1.54 NA NA NA NA NA
Attachment No. 2 : NA NA NA $0.00 NA $0.00 NA NA NA NA NA
Fuel/lube - Loader : NA NA NA NA NA NA NA $7.73 $1.49 $1.37 $0.23
Attachment No. 2 : NA NA NA NA NA NA NA $0.00 $0.00 $0.00 $0.00
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.
Loader, ROPS and Attachments : Loader and ROPS :
Single shifts : $6.89 $3.09 $2.77 $1.21 $1.93 $1.54 $1.75 $7.73 $1.49 $1.37 $0.23
Double shifts : $5.17 $1.55 $1.39 ttachment no. 2:
Triple shifts : $4.60 $1.03 $0.92 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
HOURLY OPERATOR WAGES Base Fringe F.I.C.A. Unempl. Wk.Comp. Total
Rate Benefits 7.65% 6.20% 10.00% ($/hr) Shift Differential Colorado labor zone : 2
Loader operator (<=6cy $23.67 $9.22 $1.81 $1.47 $2.37 $38.54 Day : $0.00 Two shift per day,
verage
Loader operator (> 6cy $23.82 $9.22 $1.82 $1.48 $2.38 $38.72 Swing : $0.30 Three shift per day average : $0.25

Mechanic
$16.74
$4.20
$1.28
$1.04
$1.67
$24.93
Night :
$0.45 -
1URLY EQUIPMENT COST SUMMARY Ownership Operating and Overhaul
Machine Attachments Operator Total
Cost/hr ($)
Single shifts : $12.76 $17.25 $0.00 $38.54 $68.54
Double shifts : $8.10 $17.25 $0.00 $38.69 $64.04
Triple shifts : $6.55 $17.25 $0.00 $38.79 $62.59
QUIPMENT PERFORMANCE DATA Machine Machine Machine Machine
Horsepower length width height weight
Machine description Transmission type Fuel type (fhp) (ft) (ft) (ft) (UST)
CAT 914G NA Diesel 90.0 20.83 7.95 10.17 8.10
Minimum Struck Heaped Maximum Basic
turning capacity capacity loading cycle time
Bucket type circle (ft.) (cy) (cy) height (ft.) (min.)
Loader bucket : GP with teeth 34.33 1.50 1.70 8.83 0.475
Ground speeds (fpm) at rated engine RPM
Transmission gear: 1st 2nd 3rd 4th
forward : 493 1,910 NA NA
reverse : 493 1,910 NA NA