REV09171

• Permit No: M1977560
• IBM Index Class Name: Revision
• Doc Date: 4/5/1995
• Doc Name: ROCKY FORD EAST PIT FN M-77-560 AMENDMENT AM-001 REVISED BOND FIGURES FOR NEW AMENDMENT AREA &
• From: DMG
• To: VALCO INC
• Type & Sequence: AM1
• Media Type: D
• Archive: No

DOZER COST 8 PERFORMANCE DATA IARKSHEET
Machine Nake L Model: Cat D8N
Dozer BLade: Semi-Universal
Attachment 1'1: ROPS Ceb
Attachment N2: 3-shank ripper
Lest Cost Revision: May, 1991
_______________
BASE EWIPNENT COSTS (CRG)

COLORADO DIVISIpI OF MINERALS AND GEOLOGT
sheet 1 of 2 sheet
REFERENCES: 1) Cost Reference Guide (CRG)
2) Contractors Equi Anent Cos[ Guide (CECG)
3) Colorado Contractors Association
Naga Rete Schedule
4) Caterpillar Perfoimence Narxbook
~ ------------ Bese Ownership 8 Overhaul Costs -------------~ --------------- Base (yeretitq Costs ----=-- -----
Ownership ~ Overhaul I Field Repair
Depreciation CFL Overhead ~ Labor Parts Labor Per[s ~ Fu[~l Lube Tires G.E.
3 i
Machine f20. 16 (7.32 (5.40 (4.22 (9.10 f4.b9 f7.34 f11.42 (2.99 (0.00 ft.
Attachment k1 (0.00 f0.00 (0.00 (0.00 (0.00 f0.00 f0.00 f0.00 (0.00 (0.00 S0.
Attachment M2 : (2.93 f0.93 (0,58 f0.70 f1.03 51.29 f0.8B f0.00 (0.23 (0.00 f0.
COST ADJUSTMENT FACTORS (CECG)
ACCM1If ITION COST BREAKDONN
Factor Description
----------
-------- Bese Value
- Adj. Value Multiplier ~ Cost Elements (CECG) Factcr Adj. Cost
-------
Acquisition cost: ----------------
5285,880.00 --------------
(230,326.37 ------------
0.806 I
~ _________---.-----------
Base purchase price ------_- -___-____-__
5285,880.00
Econ. life hrs.-machine: 10,445 10,455 0.999 ~ Less dealer distant 0.100 f28, 588.00
-atteth. f1: 8,800 8,800 1.000 ~ Plus freight 0.020 (5,717.60
-attach. it2: 8,200 8,200 1.000 ~ Plus dealer cherges~ 0.005 (1,429.40
Amual use hours: 2,112 1,525 1.385 ~ •MLRD estimate ----'-------
Mechenic~s labor cost: (24.78 (21.95 0.886 ~ Adjusted purchase price (264,439.00
Fuel cost/gal.-gasoline: 51.12 f1.12 1.000 ~ Plus taxes: Sales ~ 3X 57,933.17
-diesel: (0.87 f0.87 1.000 ~ SNN 82X 55,288.78
Luba cost: (2.99 (2.99 1.000 ~ Less tire cost (0.00
Tire life hours: 0 0 1.000 ~ Less salvage value 0.179 (47,334.58
Tire factor: 0 0 1.000 ~ ----'-------
Tire cost:
_________________________ f0.00
__________________ f0.00
_____________ 1.000
____________ ~
I Net acquisition cost
__-------...........--.-
-------_ (230,326.37
____-_______
ADJUSTED EDUIPMENT COSTS

_________________________ ---------- Adjusted Ownership 8
________________ ______________ Overhaul Costs -----------~------------- Adjusted Operating Costs -----
________________________________________________________________________ -----
_____
_________________________
Acquisition cost __________________
(18.60 _____________
N/A ____________
N/A ________
N/A ________________________
N/A N/A N/A ________
N/.1 _____________
N/A _______
N/A _____
N
Econ.life -Dozer 8 ROPS (18.59 N/A N/A (4.22 (9.09 (4.69 (7.33 N/.1 N/A N/A N
-Attach. K2 N/A N/A N/A (0.70 (1.03 51.29 (0.88 N/.l N/A N/A N
Amual usage 525.76 (11.43 (8.28 N/A N/A N/A N/A N/.1 N/A N/A N
Double shifts 519.32 (5.71 (4.14 N/A N/A N/A N/A N/.1 N/A N/A N
Triple Shifts 517.18 53.80 52.76 N/A N/A N/A N/A N/~( N/A N/A N
Mech. labor-Dozer 8 ROPS N/A M/A N/A 53.74 N/A f4. 15 N/A N/.l N/A N/A N
-Attach. /2 N/A N/A N/A 50.62 N/A 51.14 N/A N/,( N/A N/A N
Fuel/lobe -Dozer 8 RODS N/A N/A N/A N/A N/A N/A N/A (11.9.? 52.99 f0.00 f1.
-Attach. M2 N/A N/A N/A N/A N/A N/A N/A (0.00 f0.23 50.00 f0.