PERMFILE68378

• Permit No: M1996081
• IBM Index Class Name: Permit File
• Doc Date: 10/28/1996
• Doc Name: RECLAMATION COST SUMMARY FORM
• Media Type: D
• Archive: No

•
COLORADO DIVISION OF MINERALS AND GEOLOGY
D02ER COST 8 PERFORMANCE DATA YORKSHEET
Machine Meke 8 Model: Cat DBN
Dozer Blade: UNIVERSAL
Attachment #1: ROPE Ceb
Attachment #2:
Lest Cost Revision: April, 7995
BASE EOUIPMENi COSTS (CRG)
sheet 1 of 2 sheets
REFERENCES: 1) Cost Reference Guide (CRG)
2) Contractors Equipment Lost Guide (CECG)
3) Colorado Contractors Assoc iatian
Yage Rate Schedule
4) Caterpillar Performance Handbook
----------- Base Ownership 8 Overhaul Costs ------------~ --------------- Base Operating Costa ------- -------
Ownership ~ Overhaul ~ Field Repair
Depreciation CFC Overhead I Labor Partsl Labor Parts ~ Fuel Lube sires G.E.C.
ceeeeeeeeee eeee. ceeeeeea::eeveee.ee-_ eoeeeeeeeee eeev.eeeeee c.ce cee. ece.cccc e e.eee:zeeeeee..c::.eeveeee.c:=ccee.....==eeceee.e=
Machine 517.05 f8.86 f6.52 f4.63 577.63 55.14 f9.35 59.91 f3.25 50.00 51.56
Attachment #1 E0.00 50.00 50.00 f0.00 f0.00 E0.00 E0.00 50.00 f0.00 50.00 50.00
Attachment N2 f0.00 f0.00 f0.00 f0.00 E0.00 50.00 E0.00 50.00 50.00 50.00 50.00
COST ADJUSTMENT FACTORS (CECG)
Factor Description
Base Vel ue Adj. Value Multiplier
ACOUI SITI ON COST BREAKDOYN
Cost Elements (CECG) Factor Adj. Cos[
Acquisition cost: 5358,560.00 S2B8,882.83 0.806 ~ Base purchase price 5358,560.00
Econ. life hrs.-machine: 73,245 70,455 7.267 ~ Less dealer discount 0.100 535,856.00
-attach. #1: 77,000 11,000 1.000 ~ Plus freight 0.020 f7, 171.20
-attach. #2: N/A N/A 1.000 ~ Plus dealer charges- 0.005 57,792.80
AnrwaL use hours: 2,112 1,525 7.385 ~ •MLRD estimate ------------
Mechanic~s letar cost: 527.15 f23.32 0.859 ~ Adjusted purchase price f331,668.00
Fuel cost/pal.-gasoline: f1.15 E1.15 1.000 ~ Plus razes: Sales B 3X E9,950.04
-diesel: 50.94 f0.94 7.000 ~ SNN Y2X f6,633.36
Cube cost: f3.25 53.25 7.000 ~ Less tire cost 50.00
Tire life hours: 0 0 1.000 ~ Less salvage value 0.179 559,368.57
Tire factor: 0 0 1.000 ~ ------------
Tire cost: 50.00 f0.00 1.000 ~ Net acquisition cost 5288,882.83
ADJUSTED EOU IPMENT COSTS
~ ---------- Adjusted Ownership 8 Overhaul Costs ---------'------------- Adjusted Operating Costs ------ -•----
_________________________________________________________z_________________________________________ ____
Acquisition cost E13.74 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
Econ.life -Dozer 8 ROPS (17.40 N/A N/A f5.87 E14.73 E6.51 511.85 N/A N/A N/A N/A
-Attach. #2 N/A N/A N/A 50.00 f0.00 50.00 f0.00 N/A N/A N/A N/A
Annual usage 519.02 f12.27 59.03 N/A N/A N/A N/A N/A N/A N/A N/P.
Double shifts f74.27 f6.14 E4.51 N/A N/A N/A N/A N/A N/A N/A N/A
Triple shifts f12.69 E4.09 E3.01 N/A N/A N/A N/A N/A N/A N/A N/P.
Mech.labor-Dozer 8 ROPS N/A N/A N/A 55.04 N/A 55.59 N/A N/A N/A N/A N/A
-Attach. #2 N/A N/A N/A 50.00 N/A 50.00 N/A N/A N/A N/A N/P.
Fuel/lute -Dozer 8 BOPS N/A N/A N/A N/A N/A N/A N/A f9.91 f3.25 50.00 E1.56
-Attach. #2 N/A N/A N/A N/A N/A N/A N/A 50.00 50.00 50.00 50.00