PERMFILE49058

• Permit No: M1993080
• IBM Index Class Name: Permit File
• Doc Date: 3/8/1994
• Doc Name: RECLAMATION COST SUMMARY FORM
• Media Type: D
• Archive: No

r
COLO8AD0 DIVISION OF MINERALS AND CBOLOC-
DOZBB COST 1 PBBFORXANC6 DATA NORBSHBBT
Machine Make 1 Nodal: Cat D8N
Dover Blade: Seai-Universal
Attachment il: BOPS Cab
Attachaent i2: 3-shank ripper
Last Coat Revision. Nag, 1992
...............
BA9B BAUIPNBNT COSTS ICRC)
------------ Base Ownership A Overhaul Costs -------- -----;------- -------- Base Operating Coats ------- --------
Ownership Overha ul Field Repair ;
Depreciation CFC Overhead Labor Parts; Labor Parts Fuel Lube Tires C.B.C.
Machine : (20.76 36.19 !5.40 f4.22 J9.37 !4.69 fi.56 !9.17 !2.77 !0.00 !1,26
Attachaent it !0.00 !0.00 !0.00 !0.00 !0.00 !0.00 !0.00 !0.00 10.00 f0.00 !0.00
Attachaent i2 : 42.84 !0.74 !0.69 !0.70 41.00 !1.29 10.85 !0.00 !0.22 40.00 !0,71
R8FB86NCRS: 1) Coet Beferemce Cuide IDRD)
2) Contractors Nquipmemt Cost Cuide ICBDC)
3) Colorado Cootractors Association
Mage Bate Schedule
41 Caterpillar Performance Handbook
sheet 1 of 2 sheets
C09T ADJUSTMENT FACTORS ICBCC)
Factor Description
------------------------
Acquisition coat:
Bcon. life hrs.-machine:
-Btteeb~ il:
-attach. i2:
Annual use hours:
Mechanic's labor coat:
Fuel cost/gal.-gasoline:
-diesel:
Luba cost:
Tire life hours:
Tire factor:
Tire coat:
f237,239.06
10,455
8,800
8,200
1,525
(21.95
41.12
40.87
32.77
0
D
40.00
0.806
0.999
1,000
1,000
1.385
0.886
1,000
l.DOo
1.000
1,000
1.000
1,000
Base Value Adj. Value Multiplier
---------------
l294,460.00
10,445
8,800
8,200
2,112
!24.78
41.12
40.87
42.77
0
0
40.00
ADJUSTED RAUIPNRNT COSTS
ACQUISITION COST BRBABDONN
Cost Elements ICRCD) Factor
Hasa purchase price
Lase dealer discount
Plus freight
Plus dealer chargesi
iNLBD estimate
Adjusted purchase price
Plus tares: Sales 0 OX
SXN B2x
Less tits coat
Less salvage value
Net acquisition cost
----- ----- Adjusted Ownership d Overhaul Costs ----- ------;- ------
Acquisition cost !19.01 N/A N/A N/A N/A N/A
Econ.life -Doser d ROPS (19.00 N/A N/A 44.22 49.36 44.69
-Attach. i2 N/A N/A NIA 40.70 !1.00 91.29
Annual usage f2b.33 19.60 48.43 NIA N/A N/A
Double shifts (19.75 44.80 !4.22 N/A NIA N/A
Triple shifts !17.56 43.20 42.81 NIA NIA NIA
Xech.labor-Dover l ROP9 NIA N/A N/A 33.74 N/A 54.15
-Attach. i2 NIA N/A NIA 40.62 NIA 41.14
Puel/lobe -Doser d BOPS N/A N/A N/A NIA NIA NIA
-Attach• i2 N/A N/A N/A N/A N/A N/A
f237,239.Ofi
Adjusted Operating Casts
N/A N/A N/A N/A N/A
fT.55 N/A N/A NIA NIA
f0.85 NIA N/A N/A N/A
N/A NIA N/A N/A N/A
NIA N/A N/A N/A N/A
N/A N/A N/A N/A N/A
N7A N(A NIA NiA N(A
N/A N/A N/A N/A NIA
N/A 49.17 42.77 40.00 11,26
N/A 40.00 40.22 40.00 40.71
o.lDo
0.020
0,005
Adj. Coat
3294,460.00
!29,446.00
!5,889.20
ft,472.30
5272,375.50
(8,171.27
!5,447.51
!0.00
0.179 !48,755.21