INSPEC44225

• Permit No: M1982011
• IBM Index Class Name: Inspection
• Doc Date: 11/18/1994
• Doc Name: RECLAMATION COST SUMMARY FORM
• Media Type: D
• Archive: No

~RADO DIVISION OF MINERALS AHD GEOLOGY
HHEEL LOADER COST d PERFORMANCE DATA NORKSNEET
Machine Make d Model: CAT 966C
Attach~ent tl: ROPS Cab
Attachaent 12: NiA
Last Cost Revision: April, 1990
EASE EOUIPHEHT COSTS (CRGI
------------------------
------------------------
Hachine
Attach~ent I1
Attach~ent 12

sheet 1 of 2 sheets
REFERENCES: 1) Cast ReFerence Guide (CR6)
21 Contractors Equip~ent Cost Guide (CEC6)
31 Colorado Contractors Association
Nage Rate Schedule
41 Caterpillar Perfonance Handbook
~------------ Base Ownership d Overhaul Costs ------- ------~ --------------- Base Operating Costs ------- --------
Ownership I Overhaul Field Repair
Depreciation
------------------ CFC
--------------- Overhead ~
------------ Labor
-------- Parts
------- Labor
-------- Parts
-------- Fuel
---------- Lube
----------- Tires
------- G.E.C.
--------
------------------
513.10 ---------------
54.96 ------------
53.20 --------
SJ.23 -------
52.6E --------
51.53 --------
52.17 -----------
56.14 ----------
51.80 -------
52.99 --------
50.29
50.58 50.17 50.11 50.05 50.13 50.09 20.06 50.00 50.00 50.00 50.00
50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00
COST ADJUSTMENT FACTORS (CEC6)
ACOOISITION COST BREAKDONN
factor Description Base Value Adj. Value Multiplier ~ Cost Ele~ents (CEC6) Factor Adj. Cost
Acquisition cost: 5187,080.00 1149,061.98 0.797 Base purchase price 5187,080. 00
Econ. life hrs.-sachine: 9,600 5,538 1.124 Less dealer discount 0.096 517,959. 6A
-attach. IJ: A,A00 5,800 1.000 Plus freight 0.024 S4,4A9 .92
-attach. 12: N,lA N/A 1.000 ~ Plus dealer rharges# 0.005 1935. 40
Annual use hours: 2,112 1,c39 1.289 =NERD estivate """" ""
Mechanic's labor cost: 524.78 521.95 0.886 ~ Adjusted purchase price 5174,545. i.4
Fuel cost/gal.-gasoline: 51.12 51.12 1.000 ~ Plus fazes: Sales @ 3I 55,236. 31
-diesel: SO.R7 50.87 1.000 ~ SHH @2I 53,490. 91
Lube cost: Sl.AO SI.50 1.000 ~ Less fire cost 50 .00
Tire life hours: 3,000 3,300 0.909 Less salvage value 0.196 534:210. 95
itre actor: NJA 0.041 1.000
Tire cost: 58,970.00 (7,670.28 O.SSS Net acquisition cost 5149,061. 98
ADJUSTED EQUIPMENT COSTS
----- ----- Adjusted Ownersf~ip 5 Overhaul Cosls ----- ------
Acquisition cost 510.90 N/A N/A N/A N/A
Econ.life -Loader,Att. ll 512.26 HJA N/A Sl.d4 53.14
-Attarh~ent 12 N/A HiA N/A t0.00 50.00
Annual usage 514.05 Si•.61 S4.2i N/A N(A
Dout~le shifts 510.53 53.31 S2.J3 NjA N/A
Triple shifts 59.31 52.20 f1.42 N/A N/A
Nerh.labor-Loader,Att. ll N/A N/A HJA i1.2R N/A
-Attach~ent 12 H%A NJA NJA 50.00 NJA
Fuelj;ube -Loader,Att. ll N/A NjA N/A H%A N%A
-At[ach~ent 12 H/A H/A H/A N/A N/A
----------- Adjusted Operating Costs
N/A N/A H/A N%A N/A N/A
51.82 52.51 NJA N/A N/A N/A
50.00 50.00 H/A N/A H/A N/A
N/A N/d N/A N/A N/A N/A
N/A H/A N/A N/A N/A N/A
N/A H/A N/A N/A N/A N7A
51.61 H/A N/A N%A N/A N/A
SO.UO N/A H/A N/A N/A N/A
NIA N/A 56.19 51.80 52.64 50.29
N/A N/A 50.00 50.00 50.00 50.00