PERMFILE60017

• Permit No: C1989074
• IBM Index Class Name: Permit File
• Doc Date: 6/15/1992
• Section_Exhibit Name: EXHIBIT SS ORGINIAL 1992 RECLAMATION COST CALCULATIONS
• Media Type: D
• Archive: No

COLORADO DIVISION OF MINERALS AND GEOLOGY
COST i PERFORMANCE DATA SARKSNEEi
Ilechine Nake t Nadel: Cat DbH SERIES II
Dozer Blade: SEMI-UNIVERSAL
A[tatlsnen[ f1: ROPS Ceb
Attaclwnent R: 3-shank ripper
Last Cott Revicion: April, 1995
BASE EtN11PMEMT COSTS (CRG)
sheet T of 2 chee[c
REFERENCES: 1) Cost Reference Guide (LRG)
2) Contractors Equi peen[ Lost Guide (CECG)
3) Colorado Contractors Assocletlon
Pape 0.ate StheAlle
4) Caterpillar Perfonsence xar~ook
~ ----------- Bese Ownership i Overhaul Coss -----------•~ --------------- Bese Operetirq Casts ------- -°----
Ownership I Overhaul ~ Field Repair
Depreciation CFC Overhead ~ Labor Parts Labor Parts ~ Fuel Lute Tirec G.E.C.
__~z~=~_____z________________________________________ ____________-__ __:_ __:______z===__=z__________________~ ___________
Machine 58.22 f4.64 f3-32 f2.76 S5.2B 53.41 f4.27 f6.05 f1.71 f0.00 f0.71
Attatlmimt t1 50.00 f0.00 f0.00 50.00 50.00 50.00 f0.00 f0.00 50.00 f0.00 f0.00
Attxhmmt 12 51.39 f0.47 50.35 f0.31 f0.60 50.51 f0.62 f0.00 50.13 50.00 50.52
COST ADJUSTMENT FACTORS (CECG)
ALDUISITION COST BREAKDOYN
Factor Description
____________________
____ Base Value
_______________ Adj. Value
______________ Multiplier
__________ __ ~ Cost Elewmtc (LECG)
_______-___..___________ Factor
________ Adj. Cost
______._..__
_
Aoqui sitien cost: 5175,<90.00 f133,277.99 0.759 I
~ Bese purchase price f175,G90.00
life hrc.-sachine: 12,120 9,545 1.270 ~ Lacs dealer diccount O.OflS f14,916.65
-attach. f1: 11,000 17,000 1.000 ~ Plus freight 0.013 52,281.37
-attach. t2: 8,200 8,200 1.000 ~ Plus dealer charpes• 0.005 f877.<5
Amel use hours: 2,112 1,395 1.514 ~ MLRD estimate
Necbantc's labor cost: 527.15 523.32 0.859 ~ Adjusted purchase price 5163,732.17
Fuel cost/gel.-gasoline: 51.15 51.15 1.000 ~ Plus Lases: Sales ~ 3X f4,911.97
-diesel: 50.94 50.94 1.000 ~ SMM 82X 53, 27<.64
Luba cost: f1.71 51.71 1.000 ~ Less Lire cost 50.00
Tire life hours: 0 0 1.000 ~ Less salvage value 0.236 538,6<0.79
Tirc factor: 0 0 1.000
Tire cost:
_________________________ 50.00
_______________ 50.00
______________ 1.000
____________ ~
I Net acquisition cost
____.__-______--.___-___
__.____- f133,277.99
______--__--
ADJUSTED EtlU1PMENT COSTS
~ --°--°-- Adjusted Ownership i Overhaul Cats ----_____I------------- Ad justed OperatSnB Costs _________°-
___~z _ ______________ ____________s_______z______ ____ ______ ___________ _ _: ~~___ __s-~___
Acquisi[Ian cost 57.30 N/A M/A M/A N/A M/A N/A M/A M/A M/A N/A
Etan.life -Dozer i ROPf 59.27 N/A N/A 53.50 56.70 f4.33 55.42 N/A Y/A M/A M/A
-Attach. /2 N/A N/A M/A 50.39 50.76 50.65 50.79 N/A M/A M/A M/A
Arruel usage 511.05 f7.7< 55.56 N/A N/A N/A M/A M/A M/A N/A M/A
Dolble shifts f8.29 53.87 f2.78 M/A N/A M/A M/A N/A M/A N/A M/A
Trl ple shifts 57.37 52.58 f1.85 N/A N/A N/A N/A N/A N/A Y/A Y/A
Mech.labor-Dozer i ROPS M/A N/A N/A 53.01 N/A S3.Tl M/A M/A N/A M/A Y/A
-AtteM. A2 N/A N/A N/A 50.34 N/A f0.56 N/A N/A N/A N/A M/A
Fuel/lobe -Dozer i ROPS M/A N/A M/A M/A M/A M/A M/A f6.05 51.71 f0.00 50.71
-Attach. f2 M/A N/A N/A M/A N/A N/A N/A 50.00 50.13 50.00 f0.52