INSPEC03313

• Permit No: M1980201
• IBM Index Class Name: Inspection
• Doc Date: 7/27/1998
• Doc Name: RECLAMATION COST SUMMARY FORM
• Media Type: D
• Archive: No

• COLORADO DIVISION OF NINERAL$ ANO GEOL~
SCRAPER COST 8 PROOUCiION DATA 40RKSNEEi Shee t 1 of 2 sheets R EFERENCES: 1) COST REFE RENCE GU IDE
-------------------------- ----------^--- 2) CONTRACTORS EOUIPHENT CO ST GUIDE
REVISION DATE: April, 1997 3) COLORADO CONTRACTORS ASS OCIATION
--^--------------- WAGE RATE SCHEDULE
40RKSHEEi FILENAME: 623E•ROP .4K1 4) CATERPILL AR PERFORMANCE XANDBOOK
XALXINE DESCRIPTION: CAi 623E ELEVATING
------------------- SCRAPER WITH ROPS
----------------- CAB
--------
--------
---
COST ADJUSTMENT FACTORS BASE VALUE ADJUSTED VALUE
Acquisition Cost: 5424,200.00 5310,086.81
Economic Life Hours: 13420 12000
ROPS tab Econ. Life Hrs: 12250 N/A
Annual Use Hours: 2112 1450
Mech. Labor Cost-2one 1: 527.15 527.15
-Zone 2: 527.15 527.15
fuel Cost per gal.: 51.07 51.07
Luhe Cost: 54.16 54.16
Tire Life Mours: 2700 2600
Tire Purchase Price: E28,L85.00 522,906.80
--- BASE 04NERSHI P 8 OVERHAUL COSTS ----~- ------- ------- -BASE OPERATING COSTS -- --------
BASIC NODEL 8 ATTACHMENTS I DESCRIPTION ~ DEPRECIATION OHD/CFC LABOR PARTS LABOR PARTS FUEL LURE TIRES G.E.C.
__________________________
Machine Model No. ____________________
CAT 623E 4/ROPS _________________
515.45 ________
514.96 ________
54.63 _________
518.65 _______
57.20 _______
514.35 _________
514.84 ___y ___
5'.ib _______
510.55 ________
51.02
Attachment ~1 N/A 50.00 50.00 50.00 50.00 50.00 50.00 50.00 $0.00 50.00 50.00
Attachment #2 N/A 50.00 50.00 50.00 $0.00 50.00 50.00 50.00 50.00 $0.00 50.00
Attachment k3 N/A 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00
BASE COST SUBTOTALS 515.45 514.96 54.63 518.65 57.20 514.35 514.84 54.16 510.55 E1 .02
- ~ ~ -- ADJUSTED 04NER SHIP 8 OVERHAUL COSTS -I- ------- --- ADJUSTED OPERATING COSTS -~- -------
COST ADJUSTMENT FACTORS ~ FACTOR VALUE ~ DEPRECIATION OHD/CFC LABOR PARTSI LABOR PARTS FUEL LUKE TIRES G.E.C.
Acquisition Cosi 0.7310 511.29 N/A N/A N/A N/A N/A N/A N/A N/A N/A
Economic Life 1.1183 512.63 N/A 55.18 520.86 58.05 516.05 N/A N/A N/A N/A
Annual Usage 1.4566 516.L5 ~ 521.79 N/A N/A N/A N/A N/A N/A N/A H/A
Double shifts .750depr.•.SOOohd 512.34 510.90 N/A N/A N/A N/A N/A N/A N/A N/A
Triple Shifts .667depr.-,333ohd 510.97 57.26 N/A N/A N/A N/A N/A N/A N/A N/A
Mechanic Cost Zone 1 1.0000 N/A N/A $5.18 H/A 58.05 N/A N/A N/A N/A N/A
- Zone 2 1.0000 N/A N/A 55.18 N/A 58.05 N/A N/A N/A N/A N/A
Fuel/tube/lire Cost Variable H/A N/A N/A N/A N/A N/A $14.8» 54.16 58.81 51.02
Scraper Util. - Zone 1 100.007. N/A N/A 55.18 520.86 58.05 516.05 514.84 54.16 58.81 $1.02
- Zane 2 100.007. N/A N/A 55.18 520.86 48.05 516.05 514.84 54.16 58.81 51.02

ADJUSTED COST SUBTOTALS
-S.SHIFT -ZONE 1:
516.45
521.79
55.18 i
520.86
$8.05
516.05
$14.84
$4.16
58.81
51.02
-ZONE 2: $16.45 $21.79 55.18 520.86 58.05 516.05 514.84 5:.16 58.81 $1.02
-D.SHIFiS-ZONE 1: 412.34 510.90 $5.18 520.56 58.05 516.05 514.84 54.16 58.81 51.02
•20NE 2: 512.34 510.90 55.18 $20.86 58.05 816.05 514.84 $4.16 58.81 51.02
-T.SHIFTS-ZONE 1: 510.97 57.25 $5.18 520.86 58.05 516.05 514.84 54.16 58.81 51.02
-ZONE 2: 510.97 $7-26 55.18 $20.86 58.05 516.05 514.84 54.16 $0.81 ' 51.02