PERMFILE47222

• Permit No: M1997089
• IBM Index Class Name: Permit File
• Doc Date: 10/16/1998
• Doc Name: RECLAMATION COST SUMMARY FORM
• Media Type: D
• Archive: No

COLORADO DIVIS ION OF MINERALS AND GEOLOGY
SCRAPER COST 8 PROOUCTfON DATA NORKSNEET Sheet 1 of 2 sheets REFERENCES: 1) COST REFE RENCE GUIDE
--------------"--^-"--- -------------- 2) CONTRACTORS EOUIPMENi COST GUIDE
REVISION DATE: April, 1997 3) COLORADO CONTRACTORS ASSOCIATION=d.
-~---------------- PAGE RATE SCHEDULE
VORKSHEEi FILENAME: 623E-ROP.YK1 4) CATERPILLAR PERFORMANCE HANDBOOK
MACHINE DESCRIPTION: CAT 623E ELEVATING
__________________ SCRAPER NITH
______________ ROPS CAB
_____________
______
____
COST ADJUSTMENT FACTORS BASE VALUE ADJUSTED VALUE
Acquisition Cost: 5424,200.00 5310,086.81
Economic Life Hours: 13420 12000
ROPS Cab Econ. life Hrs: 12250 N/A
Annual Use Hours: 2112 1450
Mech. Labor Cost-Zone 1: 527.15 427.15
-Zone 2: 527.15 527.15
Fuel Cost per gal.: 51.07 51.07
Cube Cost: ~ 54.16 54.16
Tire Life Hours: ~ 2700 2600
Tire Purchase Price: 528,485.00 522,906.80
--- BASE OYNE RSNIP 8 OVERH AUL COSTS ----~ -------- ------- -BASE OPERATING COSTS -- --------
BASIC MODEL 8 ATTACHMENTS
__________________________ DESCRIPTION
___________________ I DEPRECIATION
______________ OHD/CFL
_____________ LABOR
_______ PARTSI
________ LABOR
_ ______ PARTS
_______ FUEL
__________ LURE TIRES
______________ G.E.L.
___ ____
Xachine Hodel No. CAT 623E Y/ROPE 515.45 514.96 54.63 518.65 57.20 514.35 514.84 54.16 510.55 51.02
Attachment tl1 N/A 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00
Attachment ii2 N/A 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00
Attachment C3 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 f15.45 514.96 54.63 518.65 57.20 514.35 514.84 54.16 510.55 51.02
~-- ADJUSTED 017NERSHIP 8 OVERHAUL COETE -~ -------- --- ADJUSTED OPERATING COSTS -- --------
COST ADJUSTMENT FACTORS FACTOR VALUE ~ DEPRECIATION OHD/CFC LABOR PARTS LABOR PARTS FUEL LOBE TIRES G.E.C.
Acquisition Cost 0.7310 511.29 N/A N/A N/A N/A N/A N/A N/A N/R 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 516.45 521.79 N/A N/A N/A N/A N/A N/A N/A N/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 55.18 N/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/Cube/Tire Cost Variable N/A N/A N/A N/A N/A N/A 514.84 54.16 58.81 51.02
Scraper Util. - Zane 1 100.00% N/A N/A 55.18 420.86 58.05 516.05 514.84 54.16 58.81 51.02
- Zone 2 100.OOY. N/A N/A 55.18 520.86 58.05 516.05 514.84 54.16 58.81 51.02
0.D JUSTED COST SUBTOTALS -S .SHIFT -ZONE T: 516.45 521. 79 55 .18 520 .86 58. 05 516. 05 514 .84 54.16 58. 81 51 .02
-ZONE 2: 516. 45 521. 79 55 .18 520 .86 58. 05 ~E16. 05 514 .84 54.16 58. 81 51 .02
-D .SHIFiS-ZONE 1: 512. 34 510. 90 55 .18 520 .86 58. 05 516. 05 514 .84 54.16 58. 81 57 .02
-ZONE 2: 512. 34 510. 90 55 .18 520 .86 58. 05 516. 05 514 .84 54.16 58. 81 51 .02
'T .$HIFTS-ZONE 1: 510. 97 57. 26 55 .18 520 .86 58. 05 516. 05 514 :84 54.16 58. 81 51 .02
-ZONE 2: 510. 97 57. 26 55. 18 520 .86 58. 05 516. 05 514. 84 54.16 58. 81 51 .02