REV01707

• Permit No: M1980201
• IBM Index Class Name: Revision
• Doc Date: 12/21/1995
• Doc Name: RECLAMATION COST SUMMARY FORM
• Type & Sequence: SI1
• Media Type: D
• Archive: No

:~
COLORADO DIVISION OF XINERALS AND GEOLOGY
D02ER / RIPPER COST 8 PERFORMANCE DATA NORKSHEET
f
sheet 1 of 2
Make 8 Model Cat D7G
Dozer Blade STRAIGHT
Attachment M1 ROPS Cab
Rear Ripper 3-shank ripper
Revision Date :April, 1995 (CRG date)
(Labor Rete date)
REFERENCES: 1) Lost Reference Guide (CRG)
2) Contractors Equipment Cost Guide (CECG)
3) Colorado Contractors Association (CCA)
Wage Rate Schedule
4) Caterpillar Perforniance HeMbook
BASE EDUIPMENT COSTS (CRG)
---------- Bese ONnership 8 Overhaul Costs -----------~ --------------- Base Operating Costs ------- --------
ONnership ~ Overhaul ~ Field Repair
Depreciation LFC Overhead ~ Labor Perts~ Labor Parts ~ Fuel Lube Tirea G.E.C.
Machine (11.38 (6.21 (4.52 (2.76 (7.32 (3.41 55.91 (7.33 52.26 (0.00 (0.98
Attachment R1 f0.00 (0.00 (0.00 (0.00 (0.00 50.00 50.00 (0.00 (0.00 (0.00 f0.00
Rear Ripper (2.37 f0.80 (0.59 (0.31 f1.02 50.51 51.06 (0.00 50.22 f0.00 (0.88
COST ADJUSTMENT FACTORS (CECG)
ACOUI SITION COST BREAKDONN
Factor Description
__________________ Base Value
_______________ Adj. Value
______________ Multiplier
___________ ~ Cost Elements (CECG)
_____________----------- Factor
-___-___ Adj. Cost
_-------____
Acquisition cost (242,973.00 (184,528.76 0.759 I
~ Base purchase price (242,973.00
Econ. life hours 12,120 9,545 1.270 ~ Less dealer discount 0.085 f20, 652.71
-attach. p1 11,000 11,000 1.000 ~ Plus freight 0.013 f3, 158.65
Rear ripper 8,200 8,200 1.000 ~ Plus dealer charges• 0.005 51,214.87
Annual use hours 2,112 1,395 1.514 ~ •MLRD estimate -----------
Mech. labor cost (27.15 (23.32 0.859 ~ Adjusted purchase price f226,693.81
Fuel S/gel. -gas (1.15 51.15 1.000 ~ Plus taxes: Sales B 3X (6,800.81
-diesel (0.94 f0.94 1.000 ~ SNN g2% (4,533.88
Luba cost (2.26 52.26 1.000 ~ Less Lire cost (0.00
Tire life hours N/A N/A 1.000 ~ Less salvage value 0.236 553,499.74
Tire factor N/A N/A 1.000 ~ ------------
Tire cost N/A N/A 1.000 ~ Ne[ acquisition cost 5184,528.76
ADJUSTED EOUI PMENT LOST!
-------- Adjusted ONnership 8 Overhaul Costs ---------~------------- Adjusted Operating Costs ------ -------
Acquisition cost f10.44 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
Econ.life-Machine: 513.26 N/A N/A (3.50 (9.29 (4.33 f7.50 N/A N/A N/A N/A
-Rear ripper: N/A N/A N/A f0.39 (1.30 (0.65 E1.35 N/A N/A N/A X/A
Annual usage 515.81 510.61 57.74 N/A N/A N/A N/A N/A N/A N/A N/A
Double shifts 511.86 55.31 53.87 N/A N/A N/A N/A N/A N/A N/A X/A
Triple shifts f10.55 53.53 (2.58 N/A N/A N/A N/A N/A N/A N/A N/A
Mech. lbr-Machine: N/A N/A N/A f3.01 N/A (3.72 N/A N/A N/A N/A N/A
-Rear Ripper: N/A N/A N/A (0.34 N/A 50.56 N/A N/A N/A N/A X/A
Fuel/lube-Machine: N/A N/A N/A N/A N/A N/A N/A (7.33 f2.26 (0.00 (0.98
-Rear Ripper: N/A N/A N/A N/A N/A N/A N/A (0.00 (0.22 (0.00 (0.88