Laserfiche WebLink
CIRCES Coal Eatimatina Software <br />I _ <br />F 3 M HT GOSTAND PERFORM NLED iA WORKSHEET _ _ _ _ _ _ _ _ _ ___ _ __ _ _~ <br />~ DATA 8OURCEB: <br /> BeSe COZb: Lro1RNertMe GUpe (CRG) <br />MaUIM make aM motlal:llyK Duty Flclcup,1x1.3/1 T Mluaetl waz:LOnbBaors ERUipneM Lon Gulea (LECG) <br /> Operaor costs: LaloraM Corbecfo/a Aawdaew <br />Dozer deee type: Laeor pvenreae: Loxaa6o oeq. of TiwupwfMkw <br />gXeUmem No. t ' NOkM, OGGGCV, INSnIp SpednWlons' Celergller Penomlenw HeMEWk <br />ABaMmeM NO.2:Nq <br />LRG OMe upeM:6ewM OvwM. 20W <br />CELG eae uglae :FOUm Quwfw, 2000 <br />wMreaa uptlae:sap 2000 <br />BASE LO8T8 /L0.G Data) OwnarsniD Loan <br /> <br />Dadeaaion LFC Ovomeae Wemeul aria OPonlinp Cogs <br />Ovemaul Fleltl Repair <br />laMr Pena weor Pens Fuel LuM Tins GE.C. <br />Beac MetAina: 53.01 1080 W.32 J0.11 }0 TO f051 SO 59 J20J SO.JT 5015 5000 <br />AtlaUnwM na.1: 50.63 <br />AnaambM ro.2: 50.00 SO ]2 <br />1000 SO 1B <br />3000 f005 <br />5000 tB l9 l030 JO 12 5].01 3019 JOW 5000 <br />5000 5000 5000 5000 50.00 5000 JO.w <br />COST ADJWTMENT FACTORS (CELG <br /> <br />Faaor DesUplbn OMa) <br /> <br />Beu Value ~ <br /> <br />Ml. Value <br /> <br />MMllplier <br /> <br />~ <br />COOISITION <O8T BREAROOWN <br />Coa Elements (CECG) Faclw <br /> <br />M(. Coe <br />gcqulSMOn wa: 2BBW <br />J01 S]1,515.C8 O.TB1 Baze WmBau qY J11,z8600 <br />Ewnomlc llh lwun-Base MaNlne: , <br />T,0.tl 9,dW 0.]TB Leas neabf Ul9Caunl: 0150 18,192.00 <br />MeaunBM na.1: NA NA 1. WW %uS haYJM: 0015 f61RTp <br />gMUmW w.2: NA NA 1.000 Plus eealeralamss:• 0005 720613 <br />Mnuel use lwurs: 2,112 2,OW 1.050 •esYmaee <br />MxAanica MeM wa: SJ1.T1 J2S 53 0805 lametl pumease Dew: f36,918.82 <br />Fuel wafer Belton-Oewline: 51.2] 51.2) 1.000 Plustuea'. SalesTU®]% 300% t1,0A.S0 <br />4bul: J1.30 5130 1000 BMM TU®2sa 200% fT1638 <br />wee wa: tufe Jlee 1.008 Lesson wa: te]att <br />nnlib Nan: i.BW 1,850 1.091 Less seNape value: 1630% 55,19568 <br />nrt Maor: NA oats r.app ' <br />Tin wa: SB10 LD 58]9.12 0832 Na ecautvuw am: 531,51608 _,-__ __ <br /> <br />U8TE0 LOSTB OvnNMip Costs <br />. <br />Deprtaaion CFC Oremae6 Ovemeul e <br />6eMMUl FIaMRepair <br />uMr Pens wMr Pens M OPoMirO Coas <br /> <br />Fuel Luce Tires G.E.C. <br />AquISMOn wa: J2T8 lLl W1 NA NA NA NA Nq NA NA NA <br />Ewn.life-MerAiM aM AMU. NO.1: #.f0 NA NA 5030 Sp.W 50.63 50.55 N4 NA NA NA <br />-AlbcNmeM No. z: NA 041 OU NA Wl NA NA N5 NA <br />Mnual usepa: Sz.94 599] JO SJ NA NA NA NA NA NA Nq ylq <br />Douse UlRS. 32N J0.19 JO.I6 NA NA NA NA NA NA NA NA <br />TnpM UOts: 51.90 5032 50.18 Nq eN aN NA NA NA NA NA <br />Meal. Id: MBGllne eM A118N. No. 1: IU NA Nq SON IU 5051 Wl NA NA NA NA <br />-AtlaUmeM No.2: NA NA NA NA N4 NA NA NA NA NA NA <br />FueNUee-MCUine eM AtleM. NO. I: NA NA NA NA NA NA NA S9C1 51.10 J019 jOre <br />g6eAmeM N0.2: NA Nq NA NA NA NA NA NA NA NA NA <br /> 1 <br />USTED COST SUBTOTAlB OwnelUlp COSts <br /> <br />Oepreaa8on CFC WaMm0 OvemeulWOwraly GOas <br />Ovemeul FIeM flepa4 <br />uMr Pans lsMr Pena Fuel Luce nrta G.E.C. <br />Be51e M6a0ne eM ptlaaimem3 No. l e <br />sl~gb UlRS. <br />Dwde Nlfls: M eb. 2: <br />J291 SO B> <br />S2N SON <br />5053 <br />3020 sic McMim eM PXSMmenl No.1 <br />Sp.N 5009 5051 j055 59.01 Jt18 50.19 fOW <br />eNmeM: <br />Tnge allRS: t1.9B f0.32 JO.iB NA NA NA NA NA NA NA 041 <br /> <br />NOt1RLY OPERATOR WAGER Bane Fnrye F.LC A, UMmpl. Wk.COmp. Totsl <br /> <br /> <br />GererN <br />Trvck <br />~ Rate BenelM <br />!1635 JJ88 <br />Std 55 5328 <br />J16]5 S1.BB 1]0% <br />f1.26 <br />51.12 <br />51.28 6Z0% 1250% <br />31.01 i2oe <br />JO90 J1.B2 <br />11.01 j2.04 (Lllf) <br />525.53 <br />521.0] <br />525.63 sets OillanMlel <br />Dry: SO.W <br />SsVq: SO3O <br />NOIM1: 5015 Tumaen laMrlore: 2 <br />Trm NM pmtlay mrepe: 30 f5 <br />TMee SnM pm Oay averpe: 5025 <br /> <br />_ .._ _ 1 <br />HOURLY EOUIPMENTCWTSUMMARY OanaUlp OpeMtiry <br />MaWne esle OVemeul <br />ABeUmeMS Operelar TdO <br />LwMrli) <br />Single shlfls: NN 31213 NA 51120 Ju.J6 <br />Douse sliiM: 5295 512]3 NA 51].50 !0318 <br />Tnge ah6la: 5216 N2]3 NA 54210 J8209 __ ___ _ __. <br /> <br />EWIPMENT PERFORMANCE DATA <br />DeanlDnw Type <br />Lyk Duty FkkuA lxl, YlT IJA <br />Mbde%OGLL2'V. <Pbrnp NN SUUCk <br />cewary IA) <br />NA <br />N/1 Naepatl <br />cewary (ry) <br />NA <br />N4 WeyM <br />NsT) <br />225 <br />099 WeOM <br />IMrt <br />z.O0 <br />NA wnplp <br />(N <br />1600 <br />NA WkM <br />(n) <br />000 <br />NA MaOM <br />1m <br />600 <br />NA MIn.Wminp <br />abe m> <br />NA <br />NA HorsepPBer <br />(mp) <br />130.00 <br />NA Fuel <br />type <br />Diesel <br />541 <br />NA NA NA NA rVA NA NA NA NA NA Ne N4 <br />nrvel apeeLL fmpn)' to(ormu.) 2M 3b 1m 5111 BM its BM Minimum Gump Mu. dump <br />FonreN : NA NA NA NA NA NA NA FU tlearenu (n.) IregM (R) <br />Reverse: NA NA NA NA NA NA NA NA NA NA <br />weeer MCket typ0w ComPeabn Matlmum veNUl <br />mpedwamM type witllMpass (R) neU MOM (n.) Mu. MS¢. Erravelos MUa wpeaty (q) LM UWCMY OM) Mu.MgMp SMnk No. <br />reaN (fl) smell menlum bqe oMlmal mu. rBeU tlepll (M1) WxLq snenM <br /> NA NA NA NA NA NA NA NA NA NA NA <br />