INSPEC29503

• Permit No: M1977393
• IBM Index Class Name: Inspection
• Doc Date: 2/23/1995
• Doc Name: RECLAMATION COST SUMMARY FORM
• Media Type: D
• Archive: No

COLORADO DfV15fON OF MINERALS AND GEOLOGY
002ER COST i PERFORMANCE DATA lA7RKSMEET sheet 1 of 2 sheet
Machine Make i Mode L; Cat D8N
--^--------- REFERENCES: 1) Cost Reference Guide (CRG)
Dozer Blade: Universal 2) Cont rectors Equipment Cost Guide (CECG)
At [echnent M1: ROPS Cab 3) Colorado Contractors Assoc ietion
Attachment art: 1-shank ripper Yage Rate Schedule
4) Caterpillar Performance Nar~ook
Last Cost Revision; May, 7991
BASE EWIPMENT COSTS (CRG)
------------ Base geiership 8 Overhaul Costs -------------~ --------------- Base Operating Costs ------- -----
ONraership ~ Overhaul ~ Field Repair
Deprecietim [FC Overhead ~ Labor Perts~ Labor Parts ~ Fuel Lube Tires G.E.
_______________________
_______z_____________________-________-___-______-__________~___-_-_______________
___-________-________ -____
_
Machine - f20.35 f7.39 55.40 54.22 59.18 54.69 57.41 ;
f11.9.- f3.01 50.00 51.
At [achment it1 f0.00 f0.00 f0.00 50.00 50.00 50.00 50.00 50.00 f0.00 50.00 f0.
Attachment /2 52.93 f0.92 f0.59 51.06 51.60 f1.29 f1.20 50.00 50.23 50.00 S1.
COST ADJUSTMENT FACTORS (CECG)
Faetor Description Base Value Adj. Value Multiplier
ACW ISI TION LOST BREA190NN
Lost Elements (CECG) Fettor Adj. Cost

Acquisition cost:
f288,590.00
5232,509.75
0.80b a
~
Base purchase price
2288,590.00
Econ. life hrs.-erachine: 10,445 10,455 0.999 ~ Less dealer discount 0.100 528,859.00
-attach. M1: 8,800 8,800 1.000 ~ Plus freight 0.020 55,771.80
-attach. !2: 6,000 6,000 1.000 ~ Plus dealer charges• 0.005 21,442.95
Arvxial use hours: 2,112 1,525 1.385 ~ •NLRD estimate -----------
Mechanic's labor cos C: 524.78 f21.95 0.886 ~ Adjusted purchase price S2b6,945.75
Fuel cost/gal.-gasoline: 51.12 f1.12 1.000 ~ Plus taxes: Sates 8 3X f8, 008.37
-diesel: 50.87 50.87 1.000 ~ SMM ~2X 55,338.92
Lr6e cos[: 53.01 53.01 1.000 ~ Less ti re cost 50.00
Sire life hours: 0 0 1.000 ~ Less salvage value 0.179 f47, 783.29
Tire factor: 0 0 1.000 ( ------------
Tire cost:
_________________________ f0.00
__________________ f0.00
_______________ 1.000
__________ ~
I Net acquisition cost
_____-_-.-.----_-----.--
-___.-. 5232,509.75
.--.__----_--
ADJUSTED EW IPMENT COSTS
---------- Adjusted Oraaership 8 Overhaul Costs ---•----•--~------------- Ad j us [ed ( operating Costs ------ ----

Acquisition cost 518.76 N/A N/A N/A N/A N/A N/A N/A N/A N/A N
Econ.life -Dozer d ROPS 518.74 N(A N/A 54.22 f9.57 54.69 27.40 NIA N/A N/A N
-Attach. art N/A N/A N/A f1.06 51.60 51.29 f1.20 N/A N/A N/A N
Amual usage 525.98 511.51 58.30 N/A N/A M/A N/A N/A N/A N/A N
Dorble shifts 519.48 55.75 f4.15 N/A N/A N/A N/A N/A N/A N!A N
Triple shifts f17.33 f3.83 52.76 N/A N/A N/A N/A N/A N/A N/A N
Mech.labor-Dozer i ROPS N/A N/A N(A 53.74 N/A 54.15 N(A N!A N{A MiA N
-Attach. N2 N/A N/A N/A f0.94 N/A 51.14 N/A M/A N/A N/A N
Fuel/lobe -Dozer i ROPS N/A N(A N/A N7A M/A NIA N/A 511.92 53.01 50.00 Si.
-Attach. Y2 N/A N/A N/A N/A N/A N/A M/A f0.00 50.23 f0.00 51.