PERMFILE105606

• Permit No: M1987171
• IBM Index Class Name: Permit File
• Doc Date: 1/20/1995
• Doc Name: RECLAMATION COST SUMMARY FORM
• Media Type: D
• Archive: No

COLORADO DIVISION OF MINERALS AND GEOLOGY
VHEEL LOADER COST d PERFORMANCE DATA VORKSHEET
Machine Meke 8 Model: GT 916
Attachment N1: ROPS Ceb
Attachment N2: N/A
Lest Cost Revision: April, 1990
BASE EQUIPMENT COSTS (CRG)
sheet 1 of 2 sheet
REFERENCES: 1) Cost Reference Guide (CRG)
2) Contractors Equipment Cost Guide (CECG)
3> Colorado Contractors Association
Vage Rate Schedule
4) Ceterpi LLar Perfomience Handbook
------------ Base Ownership 8 Overhaul Costs -------------~ --------------- Bese Operating Costs ------- -----
Ownership ~ Overhaul ~ Field Repair
Depreciation CFC Overhead ~ Labor Perts~ Labor Parts ~ Fuel Lulx Tires G.E.

Machine f7.36 (2.21 (1.40 f1.11 51.64 51.41 (1.29 (3.60 f0.88 (1.13 S0.
Attachment N1 (0.00 (0.00 (0.00 50.00 50.00 (0.00 f0.00 (0.00 f0.00 50.00 S0.
Attachment N2 f0.00 50.00 50.00 50.00 50.00 (0.00 50.00 (0.00 50.00 (0.00 50.
COST ADJUSTNENT FACTORS (CECG)
ACOUI SITION COST BREAKDOVN
Factor Description Base Value Adj. Value Multiplier
__________ ~ Cost Elenente (CECG)
.._____________•..._..._ Feetor
_______- Adj. Cost
--___....___
•________________________
Acquisition Lost: __________________
f82, 393.00 _____________
565,649.26 __
0.797 I
~ Base purchase price 582,393.00
Econ. life hrs.-machine: 8,550 8,538 1.001 ~ Less dealer discount 0.096 (7,909.73
-attach. N1: 8,800 8,800 1.000 ~ PLus freight 0.024 f1, 977.43
-attach. N2: N/A N/A 1.000 ~ PLus dealer charges• 0.005 (411.97
Arrwal use hours: 2,112 1,639 1.289 ~ •MLRD estimate ------------
Mechenic~s labor cost: 524.78 521.95 0.886 ~ Adjusted purchase pride (76,872.67
Fuel cost/ga L.-gasoline: (1.12 51.12 1.000 ~ Plus taxes: Sales 8 3X f2, 306.18
-diesel: (0.87 50.87 1.000 ~ SIW a2X f1,537.45
Luba cost: f0.B8 f0.88 1.000 ~ Less ti re Cost 50.00
Tire Life hours: 3,000 3,300 0.909 ~ Less selvage value 0.196 (15,067.04
Tire factor: N/A 0.041 1.000 ~ --------°~~
Tire cost: f3,390.00 (3,378.11 0.996 ~ Net acquisition cost f65, 649.26
ADJUSTED EW IPMENT COSTS
---------- Adjusted Ownership 8 Overhaul Costs -----------~-------••---- Adjusted Operet ing Costs --•-- --•--
Acquisition cost 55.86 N/A N/A N/A N/A N/A N/A N/A N/A N/A N
Econ.life -LOader,Att.N1 f5.87 N/A N/A 51.11 51.64 f1.41 51.29 N/A N/A N/A N
-Attachment N2 N/A N/A N/A f0.00 (0.00 f0.00 50.00 N/A N/A N/A N
Amual usage 57.56 (2.85 (1.80 N/A N/A N/A N/A N/A N/A N/A N
Double shifts 55.67 (1.42 f0.90 N/A N/A N/A N/A N/A N/A N/A N
Triple shifts 55.04 f0.95 f0.60 N/A N/A N/A N/A N/A N/A N/A N
Mech.labor-LOeder, Att.M1 N/A N/A N/A f0.98 N/A (1.25 N/A N/A N/A N/A N
-Attachment M2 N/A N/A N/A (0.00 N/A (0.00 N/A N/A N/A N/A N
Fuel/lobe -Loader, Att.N1 N/A N/A N/A N/A N/A N/A N/A (3.60 f0.88 (1.08 f0.
-Attachment N2 N/A N/A N/A N/A N/A N/A N/A (0.00 (0.00 (0.00 S0.