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 ANO GEOLOGY
SCRAPER COST E PRODUCTION
- DATA WORKSHEET Sheet 1 of 2 sheets REFERENCES: 1) COST REFERENCE GUIDE
~
~ 2) CONTRACTORS EQUIPMENT C057 G
REYISION DATE: April, 1996 3) COLORADO CONTRACTORS ASSOCIA
WAGE RATE SCHEDULE
WORKSHEET FILENAME: 633E-ROP.WK1 4) CATERPILLAR PERFORMANCE HAND
MACHINE DESCRIPTION: CAT 633E ELEVATING SCRAPER WITH ROPS CAB
COST ADJUSTMENT FACTORS BASE VALUE ADJUSTED VALUE
Acquisition Cost: 5752.230.00 5539.637.77
Economic Life Hours: 13420 12000
ROPS Cab Econ. Life Hrs; 13420 N/A
Annual Use Hours: 2112 1450
Mech. Labor Cost-Zone 1: 527.15 523.32
-Zone 2: 527.15 523.32
Fuel Cost per gal.: 50.99 50.99
Cube Cost: 56.53 56.53
Tire Life Hours: 2700 2715
Tire Purchase Price: 544,523.00 342.877.11
~ ~•-- BASE OWNERSHIP b OVERHAUL COS 73 -- -•~- ---• --- --••- --~ BASE OPERATING C DS75 --- ---• --•
BASIC MODEL b ATTACHMENTS ~ DESCRIPTION ~ DEPRECIATION OHD/CFC LABOR PARTS LABOR PARTS FUEL LURE TIRES G.E .C.
Machine Model No. CAT 633E W/ROPS 527.30 526.6v 55. 14 520. 38 57. 71 511. 51 517. 87 56.53 516. 49 51 .49
Attachment #1 N/A ~ 50.00 50.00 50. 00 50. 00 SD. 00 50. 00 50. 00 50.00 50. 00 50 .00
Attachment d2 N/A 50.00 50.00 50. 00 50. 00 50. 00 50. 00 J0. 00 50.00 50. 00 50 .00
Attachment p3 N/A 50.00 50.00 50. 00 50. 00 50. 00 50. 00 50. 00 SD.00 50. 00 30 .00
BASE COST SUBTOTALS
527.30 526.66 55.14 520.38 57.71 517.57 517.87 56.53 316.49 31.49
~ ~ -- ADJUSTED OWNERSHIP 6 OVERHAUL COSTS -~• •---~-- --- ADJUSTED OPERATING COSTS --- •--•---
COST PDJUSTHENT FACTORS ~ FACTOR VALUE ~ DEPRECIAT)ON OHD/CFC LABOR PARTS LABOR PARTS FUEL CUBE TIRES G.E.C.
Acquisition Cost 0.7174 519.58 N/A N/A N/A N/A N/A N/A N/A N/A N/A
Economic Life 1.1183 521.90 N/A SS.76 522.79 58.62 519.65 N/A N/A N/A N/A
Annual Usage 1.4566 328.53 538.83 N/A N/A N/A N/A N/A N/A N/A N/A
Double shifts .750depr.-.500ohd 321.39 319.42 N/A N/A N/A N/A N/A N/A N/A N/A~
Triple Shifts .667depr.-.333ohd 519.03 512.93 N/A N/A N/A N/A N/A N/A N/A N/A
Mechanic Cost - Zone 1 0.8591 N/A N/A 54.94 'N/A 57.41 N/A N/A N/A N/A N/A
• Zone 2 0.8591 N/A N/A 54.94 N/A t1.41 N/A N/A N/A N/A N/A
Fuel/Cube/Tire Cost Variable N/A N/A N/A N/A N/A N/A 311.87 36.53 515,45 51.49
Scraper Util, - Zone 1 100.00Y N/A N/A 54.94 622.79 57.41 519.65 517.87 26.53 515.45 t1.49~
- Zone 2 100.00% N/A N/A 54.94 522.79 t7.41 ti9. 65 511.87 16.53 515.45 11.49
ADJUSTED COST SUBTOTALS •S.SHIFT -ZONE 1: 528. 53 536. 83 54 .94 522 .79 57 .41 519. 65 511 .87 36. 53 515 ,45 31 .49
-ZONE 2: 526. 53 538. 83 54 .54 522 .79 11 .41 519. 65 511 .67 36. 53 515 ,45 11 .491
•D.SHIFTS-ZONE 1: 521. 39 519. 42 54 .94 522 .19 51. 41 519. 65 517 .81 56. 53 115 .45 71 .49
-ZONE 2: 521. 39 519. 42 54 .94 522 .79 t7. 41 519. 65 517 .87 56. 53 315 .45 51 .49
-T.SH IFTS•ZONE I: 519. 03 312. 93 54 .oq 522 .79 t7. 41 319. 65 511 .87 36. 53 515 .45 51 .49
-ZONE 2: 319. 03 512. 93 54 .94 322 .79 57. 41 519. 65 311 .87 56. 53 515 .45 51 .49