Laserfiche WebLink
COLORADO NINBD LAND BBCLANA <br />• <br /> T[ON D[ YISION <br />SCHAPBB COST d PRODUCTION DATA NOBHSNBBT Sheet 1 of 2 sheets BHFBBBNCBS; 1) COST BBFBBBNCS CUIDB <br />""`""`"`"""""""""" """"`""`"` 21 CONTBACTOBS 80UIPNENT COST CUIDB <br />BBVISION DATE: 6/20/90 3~ COLORADO CONTRACTORS ASSOCIATION <br /> "" "`"` NACB BATB SCABDULB <br />NOBHSABBT FILBNAXB: 6238-BOP.NH1 41 CATBBPILLAH PBBF08NANCB NANDB008 <br />NACH[NB DBSCBIPTION: CAT 6238 ELEVATING <br />.................. SCBAP88 NITH <br />.............. 60P5 CAB <br />............. <br />....... <br />... <br />COST AOJUSTNBNT FAGTOBS BASE VALUE ADJUSTED VALUB <br />Acquisition Cost: f369,020.00 (280,245.60 <br />Ecanoaic Life Bours: 12250 12200 <br />BOPS Cab Econ. Life Hrs: 12250 N/A <br />Annual Use Boure: 2112 1500 <br />Mech. Labor Cost-Zone l: !23,30 520.74 <br />-Zone 2: 523.30 520.74 <br />Fuel Cost per gal.: 50,81 20,81 <br />Lulte Cost: 53,45 53,45 <br />Tire G4fe Hours: 2700 2775 <br />Tire Purchase Price: 517,928.00 521,034.14 <br /> --- BASE ONNB BSHIP d OVBBAAUL COS TS ----;-------- ------- -BASH OPERATING COSTS -- --------- <br />HASIC MODEL d ATTACHMENTS D69CBIPTION DBPHECIATION OBD/CFC LABOR PARTS; LABOR PARTS FUEL LUBB TIRES C.B.C. <br />Machine Model No. CAT 623B N/HOPS 320.24 315.76 35.52 513.29 57,17 510.22 511.23 f3.45 56.64 50,87 <br />Attachaent 31 N/A 30.00 30.00 50.06 50.00 SD.DD 50,00 30.00 30.00 30.00 30.00 <br />Attachaent 32 N/A 50.00 50.00 50.00 30.00 50.00 50,00 30.00 30.00 50.00 50.00 <br />Attachaent 53 NIA 50.00 30.00 50.00 SO.OD 50.00 50.00 30.00 50.00 30.00 50,00 <br />BASE COST SUBTOTALS 520,24 !15.76 25.52 313.29 17.17 !10.22 311.23 53.45 36,64 50.87 <br /> ' - ADJUSTED ONNHBSAIP A OVBHHAUL C09T5 -;-------- --- ADJUSTED OPBBATINC COSTS --- ------- <br />COST ADJUSTXBNT FACTORS FACTOR VALUB DEPBBCIATION OED/CFC LAEOE PARTS; LABOR PASTE FUEL LUBB TIR69 C,B.C. <br />Acquisition Coet 0.7594 315,37 N/A N/A N/A NIA N/A N/A N/A N/A N/A <br />Bconoaic Life 1,0041 315.43 N(A 35.54 f13.34 17.20 310.26 N/A N/A NIA NIA <br />Annual Usage 1.4080 321.64 322.19 N/A N/A N/A N/A N/A NIA N/A N/A <br />Double shifts .750depr. -,SOOohd 316.23 311.10 NIA N(A NIA NIA NIA NIA N/A NIA <br />Triple Shifts .667depr, -.333ohd 314.44 37.39 NIA N/A N/A N/A N/A N/A N/A N/A <br />Xecbanic Cost - Zone 1 0.8902 N/A N/A 34.93 NIA 36.41 NIA N1A N/A N/A NIA <br />- Zone 2 0.8902 N/A N/A 14.93 N/A 26.41 N/A NIA N/A NIA N/A <br />Fuel/Cube/Tire Ccet Variable N)A NIA NIA NIA N/A N/A 311.23 13.45 37.58 30,87 <br />Scraper Util. - Zone 1 IOO.OOS NIA N/A 34.93 f13,34 36.41 3]0.26 !11,23 33.45 27,58 30.87 <br />- Zooe 2 100.005 NIA NIA 34.93 513.34 36.4] 310.26 311.23 f3.45 37.58 30.87 <br />ADJUSTED COST SUBTOTALS -S.SHIFT -ZONB 1: 321.64 322.19 34,93 313.34 36.41 310.26 311.23 33.45 37.58 f0.87 <br /> -ZONE 2: 32].64 322.19 34.93 313,34 36.41 310,26 311,23 23,45 37.58 30.87 <br /> -D.9HIFTS -ZDNE 1: (16.23 311.10 34.93 f13.34 36.41 310.26 311.23 33,45 S1.S9 30.87 <br /> -ZONE 2: 316.23 311.10 24.93 31J.34 36,41 (10.26 311.23 31.45 37.58 30.87 <br /> -T.9HIFT5 -2DNB I: 314.44 37.39 34.93 313.34 (6.41 310.26 311,23 33.15 ST.SB 30.87 <br /> -20NB 2: 314.44 37.39 24.93 313.34 36,41 310.26 311.23 33.45 37,58 30,87 <br />