GENERAL47151

• Permit No: M1977247
• IBM Index Class Name: General Documents
• Doc Date: 12/4/1996
• Doc Name: RECLAMATION COST SUMMARY FORM
• Media Type: D
• Archive: No

COLORADO DIVISION OF MINERALS AND GEOLOGY
DOZER COST i PERFORWINCE DATA LAIlKSNEET
Msehlro Make i Model: Cat 08M
Dozer Blade: UNIVERSAL
Attaclrcnt /1: ROPS Cab
Attachment /2:
Last Cost Revision: Aprl 1, 1995
BASE EQUIPMENT COSTS (CRG)
sheet 1 of 2 sheets
REFERENCES: 1) Coat Refererrce Guide (CRG)
2) Cantraetoro Equtpamt Cost Guide (CECG)
3) Colorsdo Contractors Aaeociatlan
Vage Rete Schedule
4) Caterplller Perforswice HaMwok
I_______.__. Base Ovrcrship i Overhsul Costs ----------°~_____________° Base Opereting Costs _____________.
Gnersh ip ~ Overhaul ~ Fleld Repalr
Deprec lot lon CFC Overhead ~ Labor Pertc~ Labor Psrts ~ Fuel Lube Tires G.E.C.
Machirc f17.05 f8.86 (6.52 (4.63 (11.63 (5.14 (9.35 (9.91 (3.25 f0.00 f1.5!
At[schment /1 f0.00 (0.00 50.00 (0.00 f0.00 (0.00 (0.00 (0.00 (0.00 50.00 f0.0(
Attseheent tR (0.00 50.00 50.00 f0.00 f0.00 (0.00 f0.00 f0.00 f0.00 (0.00 f0.0(
COST ADJUSTMENT FACTORS (CECG)
Factor Description Bese Value Adj. Value
Acqui si tlon cost: (358,560.00 5288,882.ffi
Econ. life hra.-anchine: 13,245 10,455
-attach. /1: 11,000 11,000
-attach. (f2: N/A N/A
Amuel use hours: 2,112 1,525
Meehenic's labor cost: (27.15 (23.32
Fuel cost/gaL.-gasollre: 51.15 (1.15
-diesel: f0.9< f0.94
Lute cost: (3.25 (3.25
Tire life hours: 0 0
Tire factor: 0 0
Tire cost: (0.00 (0.00
ADJUSTED EW IPMENT CASTS
Multiplier
0.806
1.267
1.000
1.000
1.385
0.859
1.000
1.000
1.000
1.000
1.000
1.000
ALWIS ITION COST BREAKOOW
Coat Elements (CECG) Factor Adj. Coat
Bsse purchase price ~ 5358,560.00
Less dealer dfeeount 0.100 f35, 856.00
Plus freight 0.020 f7, 171.20
Plus dealer eharges• 0.005 51,792.80
•MLRD esti~ste
Adjusted purchase price 5331,668.00
Plus taxes: Sales B 3X (9,950.04
SMM B2X 56,633.36
Less tare cost f0.00
Less selvage value 0.179 (59,368.57
Met acquisition cost f288,882.ffi
- --------- Adjusted Ornership E Overhaul Costs ---------~------------- Adjusted Operatirq Costs ----- ------~

Acqui sitian cost (13.74 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/.
Eton. life -Dozer i ROPS (17.40 N/A N/A f5.87 f14. TS (6.51 f11.85 N/A N/A N/A N/.
-Attach. f2 M/A N/A N/A (0.00 (0.00 50.00 (0.00 N/A N/A N/A N/,
Amual usage (19.02 (12.27 f9.03 N/A N/A M/A N/A N/A N/A N/A N/.
Double shifts 514.27 (6.14 f4.51 N/A N/A N/A N/A N/A x/A N/A N/,
Triple shifts (12.69 (4.09 (3.01 N/A N/A N/A N/A M/A N/A N/A N/.
Mech.labor-DOZer d ROPS M/A N/A N/A (5.04 N/A (5.59 N/A N/A N/A N/A N/.
-Attach. /2 N/A N/A N/A (0.00 N/A (0.00 N/A N/A N/A N/A N/.
Fuel/lobe -Dozer i ROPS N/A N/A N/A N/A N/A M/A N/A f9.91 (3.25 (0.00 f1.5~
-Attach. /2 N/A N/A N/A N/A N/A N/A M/A (0.00 (0.00 f0.00 f0.0