PERMFILE64389

• Permit No: C1981039
• IBM Index Class Name: Permit File
• Doc Name: Bond Reduction 11/21/91
• Section_Exhibit Name: Reclamation Project Binder
• Media Type: D
• Archive: No

• COLORADO NIHBD LARD BHCLANATION D[VISIOH •
DOZBB COST d PflBFOBNANCB DATA MOBBSBBBT
.......................................
~ne tlake d tlodel: Cat D9N
...............
Dozer Blade: Umiversal
Attachment 31: BOPS Cab
Attachment 42:
Last Cast Revision: Nay, 1991
...............
BASB 9QUIPtlBNT C09T9 (CflG)
Nachine
Attachment 31
Attachment 12
C09T AD7USTtl8NT FACro69 (CBCC)
Factor Description
Acquisition cost:
B~ life hrs.-machine:
-attach. 31:
-attach. 32:NIA
Annual use hours:
tlechanic's lahot cost:
Fuel cost/gal.-gasoline:
-diesel:
Luhe coet:
fire life hours:
T1Ie faCtef:
Tire coat:
AD709TBD BpUIPNBNY C09T9
sheet 1 of 2 she=:
88FBBBNCBS: 1) Cost 8eference Guide (C8G)
2) Contractors Bquipaent Cost Cuide (CBCC)
3) Colorado Contractors Association
Wage Bate Bchedule
4) Caterpillar Periorsance Handbook
------- 3ase

Depreciaticn
f30.48
10.00
f0.00 Oxaership d Overhaul Costs
Oxnership
CFC Overhead ;
110.48 fT.1S
fO.OO f0.00
50.90 50.90 -------------;---------------
Overhaul Field Repair
Labor Parts; Labor Parts ;
14.81 214.19 J5.63 311.53
30.00 50.00 f0.00 fO.OO
30.00 50.00 30.40 f0,40 Base Operating Costs

Fuel Lube
514.63 l7.9Z
f0.00 S4.OO
50,40 f0.00 ------------

Tires G,z.
10.00 !:.
10.00 f0.
50.00 f4.
; ACQUISITION C09T BSBdBDOWN
Base Value Adj. Yalue tlultiplier Cast Blements (CBCC) Factor Adj. Cast

!190,240.00 3301,530.64 0.113 Base purchase price 3390,240.00
11,500 11,500 1.000 ; Less dealer discount 0.085 133,170.40
8,800 8,800 1.000 Plus freight 0.020 37,804.80
N/A 1.000 Plus denier chargesr 0,005 f1,951.20
2,112 1,850 1.!42 ; rMLBD esiimate ""'-'-"--
324.78 f21.04 0.849 ; Adjusted purchase price 3366,325.60
f1.38 f1.14 0.826 ; Plus taxes: Sales B 3X 511,004,71
J1.13 f0.89 O.T88 SNN d2X lT,J36.S1
33.92 13.61 0.921 Less fire cost 30.00
0 0 1.000 ; Less salvage value 0.228 f81,616.24
0 0 1.000 """"""
10.00 30.00 1.000 Nei acquisition cost f301,S30.fi4
;-------- -- Adjusted Oxneeship d Overhaul Costs ---- -------;- ------- ----- Adjusted Operating Costs -----------
--------------------
dconisition cast ------------- -----------
(23.55 ------------
H/A -------------
H1A -------
N/d ---------
H/A -------
H/9 --------
NIA -----------
NIA -----------
HIA ------------
N/A
Bcna.life -Dozer d 80P9 !23.55 N/A NIA 34.81 !14.19 38.63 S11.S3 NIA N/A NIA
-Attach. 32 NIA N/A N/A 10.00 10.00 10.00 30.00 H/A NIA N/A
Annual usage !26.89 (11.93 58.16 NIA N/A N/A NIA NIA N(A NIA
Double shifts !20.16 18.96 f4.08 N!A N/A N/A Nld NIA N1A N/A
Triple shifts !17.43 33.97 32.72 N1A NIA N/A NIA NIA NIA NIA
tlech.labor-Dozer d BOP9 H/A NIA NIA 34.08 N/A 34.78 N(A N/A NIA NIA
-Attach.
~lube -Dozer A i2
flOP9 N/A
H/A N/A
NIA N/A
HIA 10.00
NIA NIA
NlA 50.00
HIA NIA
NIA N/A
311.82 NJA
13.61 N!A
30.00 f:.
-Attach, 42 N/A NIA N!A H/A H/A NlA NIA 10.00 70.00 30.00 f"