PERMFILE126164

• Permit No: C1992081A
• IBM Index Class Name: Permit File
• Doc Date: 12/11/2001
• Doc Name: FPC SHEETS
• Section_Exhibit Name: Tab 23 ATTACHMENT 23-2
• Media Type: D
• Archive: Yes

TABLE 23-1-2
COLORADO DIVISION OF NINERALS AND GEOLOGY
DOZER COST 6 PERFORMANCE DATA NORKSNEET
Machine Make 8 Model: Cat D10N
Dozer Blade: UN[VERSAL
Attachment #1: RODS Cab
Attachment #2: 3-shank ripper
Last Cost Revision: April, 1995
EQUIPMENT COSTS (CRG)
sheet 1 of 2 sheets
REFERENCES: 1) Cost Reference Guide (CRG) •
2) Contractors Equipment Cost Guide.(CECG)
3) Colorado Contractors Association
Naga Rate Schedule
4) Ceterpiiter Performance Narx4wok
~----------- Base Ownership 8 Overhaul Costs ------------(--------------- Base Operating Costs
( Ownership ( Overhaul ~ field Repair
Depreciation CFC Overhead ~ Labor Parts labor Parts ~ Fuel Lube
Tires G.E.C.
Machine 526.46 515-57 510.74 55,27 623.68 56.17 519.22 517.11 56.50 50.00 f3,20
Attachment #1 50.00 50.00 50.00 '50,00 50.00 50.00 50.00 50.00 50.00 50.00 50,00
Attachment #2 55.50 51.71 51.28 50.77 52.15 51.41 51.80 50.00 50.47 50.00 51,50
ADJUSTMENT FACTORS (CECG)
Factor Description
Acquisition cost:
-on. life hrs.-machine:
-attach. #1:
-attach. #2:
Amual use hours:
Meehani cis labor cost:
el cost/gal.•gasoline:
-diesel:
Cube cost:
Tire life hours:
Tire factor:
Tire cost:
Base Value Adj. Value
5638,270.00 5493,178.46
15,350 11,500
11,000 11,000
8,200 8,200
2,112 1,850
527.15 523.32
51.16 61.16
60.94 60.94
66.73 66.73
0 0
0 0
50.00 50.00
)DUSTED EQUIPMENT COSTS
Multiplier
0.775
1.335
1.000
1.000
1.142
0.859
1,000
1.000
1.DOo
1.000
1.000
1.000
ACOUISI710N COST BREAKDONN
Cost Elements (CECG) Factor
Base purchase price
Less dealer discount
Plus freight
Plus dealer charges•
'NERD estimate
Adjusted purchase price
Plus taxes: Sales a 3X
sMM azX
Less fire cost
Less salvage value
0.085
0.020
0.005
Adj. Cost
5638,270.00
f54,Z52.95
f12,765.40 •
53,191.35
5599,973.80
617,999.21
611,999.48
50.00
0.228 5136,794.03
Net acquisition cost 6493,178.46
~--- --°--- Adjusted Ownership 8 Overhaul Costs ---------(------°----- Adjusted Operating Costs ----- -------
_r~eaw-=veee =o-xeceeeocea_=r-e.eaveeweeessee~ecs=eev =eesecaeee-eeeevaevacea vex a ~e=eo== e~--ex~--ems- =ce=ec
acquisition cost 624.69 ~N/A N/A N/A N/A N/A N/A N/A N/A M/A N/A
icon,life -Dozer 8 ROPS 632.96 N/A N/A 57. DS 631.61 68.24 525-65 N/A N/A N/A N/A
-Attach. #2 N/A N/A N/A 51.03 52.87 61.88 52.40 N/A N/A N/A N/A
rrx+al usage 628.19 619.73 513.72 N/A N/A N/A N/A N/A N/A M/A N/A
ouble shifts 624.72 69.86 66.86 N/A N/A N/A N/A N/A N/A N/A N/A
riple shifts 621.99 56.57 54.57 N/A N/A N/A N/A N/A N/A N/A N/A
ech.labor-Dozer 8 BOPS N/A N/A N/A 56.04 N/A f7.08 N/A N/A N/A N/A N/A
-Attach. #2 N/A N/A N/A 50.88 N/A 6}.62 N/A N/A N/A N/A N/A
uel/lobe -Dozer 8 ROPS N/A N/A N/A N/A N/A N/A N/A 517.11 56.50 50.00 53.20
-Attach. #2 N/A N/A N/A N/A N/A N/A N/A 60.00 50.47 SD-00 51.50

23_~~ REVISED 01/30/96