PERMFILE130744

• Permit No: M1997089
• IBM Index Class Name: Permit File
• Doc Date: 12/15/1997
• Doc Name: RECLAMATION COST SUMMARY FORM
• Media Type: D
• Archive: No

COLGRADO DIY[S ICN OF MINERALS AHD GECLCGY
SCRAPER COST d PRODUCTION DATA WORKSHEET
Sheet 1 of 2 sheets
REFERENCES: 1) COST REFERENCE GU[OE
2) CONTRACTORS EQUIPMENT COST GIRO
3) COLORADO CONTRACTORS tiSOC [A1
WAGE RATE SCHEDULE
4) CATERPILLAR PERFORH4NCE HANDE~~-
REVISION DATE: April. 1996
WORKSHEET FILENAME: 623E•ROP.W%1
MACHINE DESCRIPTION: CAT 627E ELEVATING SCRAPER KITH RCPS CAB
COST ADJUSTMENT FACTORS BASE YALUE ADJUSTED VALUE
Acquisition Cost: 5424,200.00 5330.086.81
Economic Life Hours: 13420 12000
ROPS Cab Econ. Life Hrs: 12250 N/A
Annual Use Hours: 2112 1450
Mech. Labor Cost•Zone 1: 527.15 527.15
•Zone 2: 327,15 527.15
Fuel Cost per gal.: 50.99 50.99
Lube Cost: 54.05 54.05
Tire Life Hours: 2700 2600
Tire Purchase Price: 327,615.00 (22.906.80
~ ~••• BASE CNNERSHIP d OVERHAUL COSTS ••--~•--••--•••••••••BASE OPERATING COSTS •--•••-~
BASIC MOOEL d ATTACHMENTS I DESCRIPTION ~ DEPRECIATION OHD/CFC LABOR PARTS LABCR PARTS FUEL LOBE TIRES G.E.C
Machine Model No. CAT 623E W/ROPS 315.45 311.83 51.63 (18.12 57.20 513.94 513.73 54.05 510.25 S1.C_
Attachment #1 N/A 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 SO.C:
Attachment #2 N/A 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 SO. C.
Attachment #3 N/A 50.00 50.00 50.00 30.00 50.00 50.00 50.00 50.00 30.00 SO.C:
BASE COST SUBTOTALS 315.45 (14.83 54.63 318.12 57.20 513.94 513.73 53.05 510.25 51.C~
I" ADJUSTED IXJNERSNIP d OVERHAUL COSTS •I-•••--••--• ADJUSTED OPERATING COS75 •---•---••
COST ADJUSTMENT FACTORS ~ FACTOR VALUE ~ DEPRECIATION OHD/CFC LABOR PARTS LABOR PARTS FUEL LUKE TIRES G.E.!.
............................................................................................................... .......................
Acquisition Cost 0.7310 313.29 N/A N/A N/A N/A N/A N/A N/A N/A N/.".
Economic Life 1.1183 512.63 N/A 55.18 520.26 58.05 515.59 N/A N/A N/A N,'.".
Annual Usage 1.4566 516.45 521.60 N/A N/A N/A N/A N/A N/A N/A N/;,
Double shifts .750depr.-.500ohd 512.33 310,80 N/A N/A N/A N/A N/A N/A N/A N/~
Triple Shifts .667depr.-.33Johd 510.97 57.19 N/A N/A N/A N/A N/A N/A N/A N/;.
Mzchanic Cost Zane 1 1.0000 N/A N/A 55.18 N/A fd.05 N/0. N/A N/A N/A Ni„
• Zone 2 1.0000 N/A N/A 55.18 N/A 58.05 N/A N/A N/A N/A Ni,;
Fuel/Lube/Tire Cost Ya viable N/A N/A N/A N/A N/A N/A 513.73 54.05 58.81 31.0%
Scraper Utii. Zone 1 100.00; N/A N/A 55.18 520.25 58.05 515.59 113.73 53.05 Sd.81 52.0'
• Zone 2 100.00; N/A N/A 55.13 520.26 58.05 515.59 513.73 53.05 Sd.81 f1.C
PDJUSTED COST SUBTOTALS •S.SH IFT •ZONE 1: 516.45 321.60 55.18 520.26 58.05 615.59 513.73 54.05 58.81 51.0=
•ZOIIE 2: 516.45 521.60 SS.18 520.26 58.05 315.59 313.73 54.05 SB.BL 31.0
-D.SHIFTS-ZONE 1: 512.33 330.80 55.19 320.26 38.05 315.59 513.73 54.05 38.81 31.0:
-ZONE 2: 512.33 510,80 55.18 520.26 58.05 515.59 513.73 53.05 38.81 51.02
-T.SH IFTS-ZONE 1: 310.97 57.19 Si.18 520.26 58.05 515.59 513.73 54.05 58.81 31.02
•ZONE 2: 510.91 57.19 55.18 320.26 58.05 315.59 513.73 33.05 38.81 51.02