1997-09-26_PERMIT FILE - M1997053

• Permit No: M1997053
• IBM Index Class Name: Permit File
• Doc Date: 9/26/1997
• Doc Name: RECLAMATION COST SUMMARY FORM
• Media Type: D
• Archive: No

i •
COLORADO DI'IISION OF MINERALS ANO GEOLOGY
OGLER COST d PERFORMANCE DAiA WORKSHEET sheet 1 of 2 sheets
Machine Make d Nodel: Cat 08N
Dozer Blade: SEMI•UN[VERSAL
Attachment #1: ROPS Cab
Attachment i2: 3~shank ripper
Last Cas[ Revision: April. 1996
BASE EQUIPMENT COSTS (CRG)
REFERENCES: 1) Cost Reference Guide (CRG)
2) Con [rac to rs Equipment Cos[ Guide (CECG)
3) Colorado Contractors Association
Wage Ra[e Schedule
4) Caterpillar Performance Handbook
` ~ -~-•------- Base Ownership d Overhaul Costs ----- ~----•-~- ----~- -•----~- Base Operating Costs ------- ---• ----
~ Ownership ~ Over haul ~ Field Repair ~
~ Depreciation CFC Overhead ~ Labor Parts Labor Parts ~ Fuel Lube Tires G.E .C.
Machine 516.90 56.35 56.90 53.63 511.53 55.14 59.27 510 .44 53.29 50.00 51 .55
Attachment #1 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50 .00 50.00 t0.00 50 .00
Attachment N2 53.40 50.76 50.79 50.11 ii.33 51.41 51.11 50. 00 50.29 50.00 50 .93
COST ADJUSTMENT FACTORS (CECG)
Factor Description Ba sa Value Adj. Yatue Multiplier
Acquisition cost: 5355.510 .00 5273.420.25 0.769
Econ. life hrs.-machine: 13. 245 10.455 ~ 1.267
•attach. ill: 11. 000 11.000 1.000
-attach. #2: 8. 200 8.200 1.000
Annual use hours: 2. 112 1.525 1.385
Mechanic's labor cost: 521 .15 523.32 0.859
Fuel cost/gal.-gasoline: 51 .15 51.16 1.000
-diesel: SJ .99 ~ 50.99 1.000
Lube cost: 13 .28 63.28 I.000
Tire life hours: 0 0 1.000
Tire factor: 0 0 1.000
Tire cost:
.......................... 50
.......... .00
..... 50.00
................ 1.000
.........
PDJUSTEO EQUIPMENT COSTS
ACQUISITION COST BREARGOWN
Cost Elements (CECG) Factor Adj. Cost
Base purchase price 5355 .510 .00
Less dealer discount 0.142 550 .482 .42
Plus freight 0.020 57. 110 .20
Plus dealer charges' 0.005 51. 111 .55
~NLRO estimate
Adjusted purchase price 5313. 915 .33
Plus taxes: Sales @ 3: 53. 417. 46
SMN @2: 56. 278. 31
Less tire cost 50. 00
Less salvage value 0.179 fib. 190. 84
Net acquisition cost 5273.420.25
............................................
Adjusted Ownership d Overhaul Costs ------~•-~•••••-~-----• Adjusted Operating Costs
Acqui;i [ion cos[ 515.61 N/A N/A N!A N/A N/A N/A N/A N/A N/A N/A
Econ.lifz -Oa zer d ROPS 519.78 N/A N/A 56.87 514.61 56.51 511.73 N/A N/A N/A N/A
•Attach. #2 N/A N/A N/A 50.98 51.68 51.79 51.41 N/A N/A N/A N/A
Annual usage 521.62 59.85 (10.65 N/A N/A N/A N/A N/A N/A N/A N/A
Double shifts 216.22 53.92 55.33 N/A N/A N/A N/A N/A N/A N/A N/A
Triple shifts 514.42 53.28 53.55 N/A N/A N/A N/A N/A N/A N/A N/A
Nech.l abor-Dozer d ROPS N/A N/A N/A 55.03 N/A 55.59 N/A N/A N/A N/A N/A
-Attach. N2 N/A N/A N/A 50.84 N/A 51.53 N/A N/A N/A N/A NiA
Fuel /lube -Dozer d ROPS N/A N/A N/A N/A N/A N/A N/A 510.44 53.28 50.00 51.55
-Attach. $2 N/A N/A N/A N/A N/A N/A N/A 50.00 50.29 50.00 50.93