PERMFILE112026

• Permit No: C1981039
• IBM Index Class Name: Permit File
• Doc Name: Bond
• Section_Exhibit Name: Reclamation Project Binder
• Media Type: D
• Archive: No

- .q • -
.3B COST ! PBBFOBHANCB DATA NOSB98SBT
:'acdine Nake A Hodel: Cat D9N
Dozer Blade: Universal
Attachment #I: BOPS Cab
Attachment #2: 3-shank ripper
Last Cost Revision: Hap, 1991
~_...3 BAUIPHBNT COSTS (CRC)

Machine ;
Attachment #1
Attachment #Z
sheet 1 of 2 sheets
@BFBBBNCB9: 1, Cost Reference Guide (CRC)
2) Contractors Bquipment Cost Cuide (CBCC)
3) Colorado Contractors Association
Nags @ate Schedule
4) Caterpillar Perforaance Handbook
------- Base Oxaership A Overhaul Costs ------ -------;- ------ -------- 0ase Operating Costs ------- --------
Oxnetship Over haul Field Bepait ;
Depteciatiom CFC Overhead Labor Parts; Lahor Parts Fuel Lube Tires G.B.C.
!30.48 910.45 ;7.15 ;4.81 ;14.19 45.63 $11.53 ;14.63 ;3.92 ;0.00 ;1.92
fo.oo so.oo so,ao so,DD 30.0o so.oo so.oo so.oo so.DO so.oo so,oo
;4.08 #1.30 ;0,81 ;0,70 51.43 11.29 f1.ZZ ;0.00 20.3E ;0.00 ;1.02
COST ADJU9THBNT FACTOBS (CBCC)
:actor Description
acquisition cost:
Scot, life hts,-machine:
-attack. #1:
-attach. #2:
Annual use hours:
"achanic's labor cost:
Fcei coat/gal,-gasoline:
-diesel:
Lube cost:
Tire life hours:
Tire factor:
Tire cost:
Base Palue Adj. Value Multiplier
;390,240.00
11,500
8,800
8,200
2,IIZ
;24.78
;1.38
f1,I3
;3.92
0
0
#0.00
COLORADO HINBD LAND @BCLANATLON DIVISION
;301,530.64
11,500
8,860
8,200
1,850
520.74
;1.14
f0.99
53.61
0
0
;0.00
0.773
1,000
1.000
1.000
1.142
0,837
0.826
0.788
0,921
1.000
1,000
1.000
ACAUISITION COBT BBBABDONN
Cost Blements (CBCC) Pactor Adj. Cosf
Base purchase price
Less dealer discount
Plus freight
Plus dealer ehargest
iNLBD estimate
Adjusted purchase price
Plus tares: Sales 8 3X
SHH 92X
Less tire cost
Less salvage value
------1390,240.00
0.085 ;33,110.40
0.020 f1, 804.80
0.005 (1,951.20
f386,825.60
;11,004,77
;7,336.51
f0.00
0.228 $83,636,24
Net acquisition cost
f301,S30.64
ADJL'SPBD BAUIPHBNT COSTS
----- ----- Adjusted Oxnership A Overhaul Coats ---- -------;- ------- ----- Ad justed 6perating Coats ------ -------
Accuiaition cost f2fi.T0 N/A N!A NIA NIA N/A N/A N/A N/A NIA N/A
Bccn.Iife -Dozer A BOP9 !26.70 N/A N/A' f4.B1 (14,19 f5.63 ft1.53 N/A N/d N/A N/A
-Attack. #2 N/A N/A N/A ;0.70 ;1.43 ;1.29 11.22 N/A NIA N/A NJA
Annual usage ;30.49 s13.41 59.09 NIA N/A NIA N/A N/A N/A N/A N/A
Ccuble shifts lZ2.86 f8.7t ;4.54 NIA N/A N/A N/A N/A N/A N/A N/A
Triple shifts (20.33 f4,4T ;3.03 N/A NIA N/A N/A N/A N/A N/A N/A
Hech ahoy-Dozer A BOPS NIA N/A N/A ;4.03 N/A 54.11 N/A N/A N/A N/A N/A
-Attach. #2 N/A N/A NIA ;0.59 N/A ;1.08 N/A NIA N/A N/A N/A
Fael ube -Dozer A BOPS N/A N/A N!A NIA N/A NIA N/A ;11,52 ;3.61 ;0,00 f1.9Z
-Attach, #2 N/A N/A N/A NIA N/A N/A N/A 10,00 ;0.29 10.00 ;1.02