PERMFILE42029

• Permit No: M1994005
• IBM Index Class Name: Permit File
• Doc Date: 3/10/1994
• Doc Name: ESTIMATING FORM BULLDOZER WORK
• Media Type: D
• Archive: No

•BADO NINBD LAND RECLAMATION DIVISION
SCEAPBB COST A PEODUCTION DATA NOBBSNBET
........................................
B8VI9IOH DATE: 4(1190
Sheet 1 of 2 sheets
NOHBSBBBT FIGENANB: 615C-80P,MH1
MACHINE DESCRIPTION: CAT 6ISC ELEVATING BCBAPBB KITH BOPS CAB
.......................................................
COST ADJUSTMENT FACTORS BASE VALUB
Acquisition Cost: 5255,000.00
Bconomic Life Hours: !2250
HOPS Cab Bcon. Life Hre: 12250
Annual Uae Hours: 2112
Xech. Labor Cost-tone l: (23.30
-Zone 2: 523.30
Fuel Cost per gal.: 50.81
Lute Cost: 52.42
Tire Life Hours: 2700
Tire Purchase Price: 512,393.00
BASIC MODEL h ATTACAXBNTS DSSC8IPTION
Xachine Model Nc. CAT 615C N(ROP9
Attachment it N/A
Attachment ;2 N/A
Attachment ;3 N/A
ADJUSTED YALUB
5194,101.92
12000
N/A
1450
!20.74
f20.74
50.81
52.42
2600
513,770.00
•
BBFBEBNCBS: 1J COST BSFBBBNCB CUIDB
21 CONTBACTOES BQUIPXBNT COST CUIDB
3~ COLORADO CONTBACTOBS ASSOCIATION
NAC6 RATE SCNEDUL6
4~ CATSBPILLAB PERFORMANCE HANDBOOH
--- BASB ONNEESBIP A OYBBNAUL C09T9 ----;---------- ----- -BASB OPERATING COSTS --- --------
DEPBBCIATIOH OHD)CFC LABOB PARTS; LABOR PARTS FUEL LUKE TIEES C.B.C.
513.99 (11.10 15.52 59.18 57.17 57.06 SB.16 52.42 54.59 20.60
So.oo So.oD so.Da So.DO fo.oo sa.oo so•DD SD•oo so.oo so.oo
SD.oo fo,ao So.oo 20.00 so.DO So.oo so.oD so•oo so.oo SD.oa
So.oo SD.oo fo.oa So.oo So.oo so.ao so.DO so.oo so.oo So.oo
BASB COST SUBTOTALS 513.99 511,10 15.52 59.18 27.17 57.06 SE. 16 22.42 54.59 50.60
' ' -- ADJUSTED ONNESSHIP A OYEBHAUL C09T9 -;- ------- --- ADJUSTED OPERATING COSTS --- -------
i COST ADJUSTMENT FACT085 FACTOR YALUB DEPRECIATION OED/CFC LAB06 PARTS; LABOR PASTS FUEL LUBB TIRES C.E.C.
Acquisition Cast 0,7612 f10.6S N/A N/A N/A N/A N/A N/A N/A N/A N/A
Bconomic Life 1.020E 510.87 N/A 55.63 59.37 57.32 f7.21 N/A N/A N/A N/A
Annual Usage 1,4566 (15,51 516.17 NIA N/A NIA NIA NIA N/A NIA N/A
Double ehi[ts .750depr.-.SOOohd 511.63 58.08 N/A N/A N/A N/A N/A N/A N/A N/A
Triple Shifts .667depr.-.333ohd (10.35 SS .38 N/A N(A NIA N/A NIA N(A NIA N/A
Mechanic Coet - Zone 1 0.8902 N/A NIA 55,02 N/A 56.52 N/A N/A N/A N/A N/A
- Zome 2 0,8902 N/A N/A 55.02 N/A 56.52 N/A N/A N/A N/A NIA
Fuel/Cube/Tire Cost Variable N/A N/A N/A N/A N/A N/A 58.16 52.42 55.30 50.60
Scraper Util. - Zone I 100.00X N/A N/A 35.02 59.37 26.52 57.21 18.16 22.42 55.30 50.60
- Zone 2 100.00X N7A NIA 55.02 59.37 56.52 f7.21 58.16 52.42 55.30 f0,60
ADJUSTED COST SUBTOTALS -9.SRIFT -ZONE 1: S1S.51 (16.17 fS.02 19.37 56.52 57.21 38.16 52.42 55.30 20.60
-ZONE 2: 515.51 516.17 55,02 59.37 56.52 27.21 58.16 52.42 55.30 50,60
-D•SAIFTS-ZONE 1: 511.63 58.0E f5.02 59.37 56.52 57.21 38.16 52.42 55.30 50,60
-20NE 2: 511.63 58.08 15.02 59.37 56.52 J7.21 58.16 52,42 f5•JO f0.60
-T.SNIFTS-ZONE 1: 210.35 25.38 55.02 59.37 26.52 57.21 28.16 52.42 55.30 20.60
-ZONE 2: SIO.35 55.38 25.02 59.37 56.52 57.21 58.16 22.42 f5.J0 20,60