INSPEC10473

• Permit No: M1986159
• IBM Index Class Name: Inspection
• Doc Date: 3/30/1995
• Doc Name: RECLAMATION COST SUMMARY FORM
• Media Type: D
• Archive: No

COLORADO DI VISION OF M INERALS AND GEOLOGY
D02ER / RIPPER LOST 8 PERFORMANCE DATA WORKSXE ET sheet 1 of 2
Make 8 Model Let D7X (7990)
Dozer Blade Universal REF ERENCES: 1) Cost Reference Guide (CRp)
Attachment /1 ROPS Ceb 2) Contractors Equipment Coj
Tt Guide (CECG)
Rear Ripper 3-shank ripper 3) Colorado Contractor s Ass cietion
P (CCA)
Wage Rate Schedule
Revision Date Mey, 1992 (CRG date) 4) Caterpillar Performance }andbook
(Labor Rete da ta)
BASE EW IPNENT COSTS (CRG)
I---------- Bas
wx
ship 8 Overhaul Costs I Bese Operatir g Costs ------- --------
I ~
;
P Overhaul
Field Re it
I I ~ I II
I Depreciation CFC Overhead I Labor Pertsl Labor Parts I Fuel Lube Tires G.E.C.
___________
Machine : ______________
515.84 ______________
f4.94 ___________
f3.57 ________
52.52 _________________________
57.10 53.11 f5.74 _______
f7.29 _____ ________
f2.15 _______
50.00 ________
50.90
Attachment X1 50.00 f0.00 50.00 50.00 50.00 50.00 50.00 50.00 f0.00 50.00 f0.00
Rear Ripper f2.18 f0.57 50.53 50.28 50.78 50.47 50.81 f0.00 50.17 50.00 50.68

LOST ADJUSTMENT FACTORS (CECG) I'i
I ACOUI SITION COST BREAKDOWN '
Factor Description
------------- Bese Value Adj. Value Multiplier I Cost Elements (CECG) Factor Ad Lost
-----
Acquisition cast --------------
5225,240.00 --------------
f171, 061.22 ------------
0.759 I
I -----------------_-__--_
Base purchase price _____--- ---_
5225, -_-___-
240.00
Econ. Life hours 9,550 9,545 1.001 I Less dealer discount 0.085 219, 745.40
-attach. M1 8,800 8,800 1.000 I Plus freight 0.013 S2, 28.12
Rear ripper 8,200 8,200 1.000 I Plus dealer charges• 0.005 51, 126.20
Annual use hours 2,112 1,395 1.514 I •NLRD estimate ---- -----
Mech. labor cost (24.78 (27.95 O.BBb I Adjusted purchase price 5270, 748.92
Fuel f/gel. -gas f1.12 f1.12 7.000 I Plus taxes: Sales g 3X fb, 04.47
-diesel f0.87 f0.87 1.000 I SMM 02X f4, 02.98
Cube Lost f2.15 52.15 1.000 I Less tire cost 50.00
Tire life hours N/A N/A 1.000 I Less salvage value 0.236 f49, 95.15
Tire factor N/A N/A 7.000 I ---- ------
Tire cost
__________________ N/A
______________ N/A
______________ 7.000
____________ I
I Net acquisition cost
______________________-_
------__ 5171,
___-_ 61.22
_------
ADJUSTED EW IPNENT COSTS
I-------- Adjusted Ownership d Overhaul Costs ---------I------------- Adjusted Operat ing Cost s ---
__________________
Acquisition Cost ______________
573.69 _______________
N/A ___________
N/A ________
N/A ________________________
N/A N/A N/A ________
N/A ____ _______
N/A _______
N/A ________
N/A
Econ.life-Machine: 573.69 N/A N/A 52.52 57.10 53.11 f5.74 N/A N/A N/A N/A
-Rear ripper: N/A N/A M/A 50.28 f0.78 50.47 50.81 N/A I N/A N/A N/A
Anrwal usage 520.72 fB.34 fb.21 N/A N/A N/A N/A N/A N/A N/A N/A
Double shifts f15.54 54.17 53.70 N/A N/A N/A N/A N/A ~ N/A N/A N/A
Triple shifts (73.82 f2.7B f2.07 N/A N/A N/A N/A N/A N/A N/A N/A
Mech. lbr-Machine: N/A N/A N/A f2.23 N/A f2.76 N/A M/A ~, N/A N/A N/A
-Rear Ripper: N/A N/A N/A f0.25 N/A 50.42 N/A N/A ~' N/A N/A N/A
Fuel/lobe-Machine: N/A N/A N/A N/A N/A N/A N/A f7.29 f2.15 50.00 50.90
-Rear Ripper: N/A N/A N/A N/A N/A' N/A N/A f0.00 f0.17 50.00 50.68