PERMFILE71530

• Permit No: M1981229
• IBM Index Class Name: Permit File
• Doc Date: 6/20/1997
• Doc Name: RECLAMATION COST SUMMARY FORM
• Media Type: D
• Archive: No

COLORADO DIVISION OF MINERALS AND GEOLOGY

sheet 1 of 2 sheets
6 DOZER COST 8 PERFORMANCE DATA f10RKSHEET
Machine Make 6 Model: Cat D9N
Dozer Blade: SERI-UNIVERSAL
Attachment #1: ROPS Cab
Attachment #2: 3•shank .ripper
Last Cost Revision: April, 1996
BASE EQUIPMENT COSTS {CRG)
REFERENCES: 1) Cost Reference Guide (CRG)
2) Contractors Equipment Cost Guide (CECG)
3) Colorado Contractors Association
1Ja9e Rate Schedule
4) Caterpillar Performance Handbook
~----------• Base Ownership 6 Overhaul Costs -•---•------~-•---•-----~--~ Base Operating Costs
~ Ownership ~ Overhaul ~ Field Repair ~
~ Depreciation CFC Overhead ~ Labor Parts Labor Parts ~ Fuel Lube
Tires G.E.C.
Machine 519.11 58.22 58.44 55.21 517.29 66.17 514.03 fIZ.82 54.78 50.00 52.34
Attachment #1 50.00 30.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00
Attachment $2 f3, 94 50.89 50.51 50.77 57.54 51.41 51.29 50.00 50.33 50.00 51.08 '
COST ADJUSTMENT FACTORS (CECG)
Factor Description Base Value Adj. Value Multiplier
Acquisition cost: 1465.920,00 5338.176.85 0.726
Econ. life hrs.-machine: 15.350 11.500 1.335
•attach. #1: 11.000 11.000 1.000
-attach. #2: 8.200 8,200 1.000
Annual use hours: 2.112 1.650 1.142
Mechanic's labor cost: 527.15 523.32 0.859
Fuel cost/gal.-gasoline: t1.16 51.16 1.000
diesel: 50.99 50.99 1.000
Cube cost: 54.22 t4.22 1.000
lire life hours: 0 0 1.000
Tire Tactor: 0 0 1.000
Tire cost: 50.00 50.00 1.000
ADJUSTED EQUIPMENT COSTS
ACQUISITION COST BREWCDONN
Cost Elements (CECG) Factor
. Adj. Cost
...
.......
........................
Base purchase price ....
... .
.
5465.920. 00
Less dealer discount 0.142 566,160. 64
Plus freight 0.020 59,318. 40
Plus dealer charges• 0.005 52,329. 60
~NLRD estimate ---
Adjusted purchase price 5411.407. 36
Plus Lazes: Sates @ 3X 312,342. 22
SHM @2X 38,228. 15
Less Lire cost 50. 00
Less salvage value 0.228 593.800. 88
Net acquisition cost 5338.176.85
............................. ...............
Adjusted G+nership d Overhaul Costs -•~----•~~--•----•---•- Adjusted Operating Costs
Acquisition cost 516.73 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
Econ.lile -Dozer E ROPS 522.33 N/A N/A 51.03 523.08 58.24 518.73 N/A N/A N/A N/A
-Attach. #2 N/A N/A N/A 51.03 52.06 51.88 51.72 N/A H/q N/A N/A
Annual usage 519.10 510.40 510.67 N/A N/A N/A N/A N/A N/A N/A N/A
Double shifts 316.15 55.20 55.34 N/A M/A N/A N/A N/A N/A N/A N/A
Triple shifts 314.89 63.46 63.55 N/A N/A N/A N/A N/A N/A N/A N/A
Mech. labor•Cozer b ROPS ~ N/A N/A N/A 56.04 N/A 57.08 N/A N/A N/A N/A N/A
-Attach. #2 N/A N/A N/A 50.88 N/A 51.62 N/A N/A N/A N/A N/A
Fuel/lube •Dazer 8 ROPS N/A N/A N/A N/A N/A N/A N/A 512.82 54.18 50.00 62.34
-Attach. #2 N/A H/A N/A N/A N/A N/A N/A 50.00 50.33 50.00 31.08