PERMFILE70416

• Permit No: M1977546
• IBM Index Class Name: Permit File
• Doc Date: 3/3/1999
• Doc Name: RECLAMATION COST SUMMARY FORM
• Media Type: D
• Archive: No

COLORADO DIVISION OF MINERALS AND GEOLOGY
D02ER COST 8 PERFORMANCE DATA UORKSHEET
Machine Make 8 Model: Cat D7H SERIES II (1996)
Dozer Blade: SEMI-UNIVERSAL
Attachment #1: RWS Cab
Attachment #2:
Last Cost Revision: April, 1997
BASE EQU[PMENT COSTS (CRG)
n
u
sheet 1 of 2 sheets
REFERENCES: 1) Cost Reference Guide (CRG)
2) Contractors Equipment Cos[ Guide (CECG)
3) Colorado Contractors Association
Nage Rate Schedule
4) Caterpillar Performance Handbook
----------- Base ONnersh ip & Overhaul Costs ------------~ --------------- Base Operating Casts ------- --------
Ownership ~ Overhaul ~ Field Repair

_________________________ Depreciation
________________ CFC
______________ Overhead ~
____________ labor
________ Paris
_______ Labor
________ Parts
_______ ~ Fuel
_______________ Lube
_______ Tires
_______ G.E.C.
________
_________________________
Machine ________________
E13. 71 ______________
E5.87 ________ ___
E5.52 _____ _
E2.76 _ __ __
E9.10 __ __ _
E3.41 _ __ __
E7.35 __ __
E8 __ __ __
.97 _______
E2.74 _______
E0.00 _______
E1.19
Attachment #1 E0.00 E0.00 E0.00 E0.00 E0.00 E0.00 E0.00 E0 .00 E0.00 E0.00 E0.00
Attachment #2 E0.00 50.00 E0.00 E0.00 E0.00 E0.00 E0.00 E0 .00 E0.00 E0.00 E0.00
COST ADJUSTMENT FACTORS (CECG)
ACOUI SITION COST BREAKDONN
Factor Description
_________________________ Base Value
__________
__
__ Adj. Value
__
__
__
_ Multiplier
_
_
_
_ ~ Cost Elements (CECG) Factor Adj. Cost

Acquisition cost: _
_
E292, 705.00 _
_
_
_
__
8208,717.40 __
__
__
__
0.713 I
~ -__-__-__-__-__-__. __-__
Base purchase price -__-__-_ _-_--_--_-._
E292, 705.00
Econ. life hrs.-mach ine: 12,120 9,545 1.270 ~ Less dealer discount 0.142 E41, 564.11
-attach. #1: 11,000 11,000 1.000 ~ Plus freight 0.013 E3,SD5. 17
-attach. #2: N/A N/A 1.000 ~ Plus dealer charges* 0.005 51,463.53
Annual use hours: 2,112 1,395 1.514 ~ *CDMG estimate ------------
Mechanic~s labor cast: E27.15 523.49 0.865 ~ Adjusted purchase price E256,409.58
Fuel cos C/gal.-gasoline: E1.20 51.20 1.000 ~ PLus taxes: Sales a 3% E7,692.29
-diesel: E1.07 E1.07 1.000 ~ SMM a2% E5,128.19
Lube cos[: E2.74 E2.74 1.000 ~ less tire cost E0.00
Tire life hours: 0 0 1.000 ~ Less salvage value 0.236 E60,512.66
Tire factor: 0 0 1.000 ~ ------------
Tire cost:
_________________________ E0.00
________________ E0.00
_____________ 1.000
____________ ~
I Net acquisition cost
-__-__-__-_--_--_--_--_.
-_. __-__ E208,717.40
-__-__-__-_-
ADJUSTED EQUIPMENT COSTS
---------- Adjusted ONnership 8 Overhaul Costs ---------~------------- Ad justed Oparating Costs ------ -------
Acquisition cost E9.78 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 E12.41 N!A NIA E3.50 E11.55 E4.33 E9.33 N/A N/A N/A N/A
-Attach. #2 N/A NIA N!A 50.00 E0.00 E0.00 E0.00 N/A N/A N/A N/A
Annual usage E14.80 E8.89 E8.36 N/A NIA NIA N/A N/A N/A N/A N/A
Double shifts E11.10 E4.44 E4. 18 N(A N(A NIA NiA N/A N/A N/A N/A
Triple shifts E9.87 E2.96 E2.78 N/A N/A N/A N/A NIA NIA N/A N/A
Mech.labor-Dozer 8 ROPS N/A N/A N/A E3.03 N/A E3.75 N/A N/A N/A NIA NiA
-Attach. #2 NJA NIA N/A E0.00 N/A E0.00 N/A N/A N/A N/A NIA
Fuel/lube -Dozer 8 ROPS N/A NIA N/A NIA N/A N/A N/A E8.97 E2.74 E0.00 E1.19
-Attach. #2 N/A N/A NIA NIA NIA N/A N/A E0.00 E0.00 E0.00 E0.00