Laserfiche WebLink
COLORADO DIVISION OF MINERALS AND GEOLOGY <br />SCRAPER COST d PRODUCTION DATA WORKSHEET <br />REVISION DATE: April. 1996 <br />Sheet 1 of 2 sheets <br />WORKSHEET FILENAME: 637E-PPR.WK1 <br />MACHINE DESCRIPTION: CAT 631E TANDEM POWERED SCRAPER W/PUSH-PULL ATT. d ROPS <br />COST ADJUSTMENT FACTORS <br />Acquisition Cost: <br />Economic Life Hours: <br />ROPS Cab Econ. L1fe Hrs: <br />Annual Use Hours: <br />Mech. Labor Lost-Zane 1: <br />•Zone 2: <br />Fuel Cost per gal.: <br />LuDe Cost: <br />Tire Life Hours: <br />Tire Purchase Price: <br />BASE VALUE ADJUSTED VALUE <br />5746.145.00 5535.702.92 <br />17000 12200 <br />11000 N/A <br />2112 1500 <br />527.15 523.32 <br />527.15 523.32 <br />50.99 50.99 <br />51.34 57.34 <br />2700 2175 <br />540.500.00 542.564.47 <br />REFERENCES: 1) COST REFERENCE GUIDE <br />2) CONTRACTORS EOU[PMENT COST GUIDE <br />3) COLORADO CONTRACTORS ASSOCIATION <br />WAGE RATE SCHEDULE <br />4) CATERPILLAR PERFORMANCE HANDBOOK <br /> <br />BASIC MODEL d <br />ATTACHMENTS ~ <br />~ DESCRIPTION ~--- BASE OWNERSHIP d OVERHAUL COSTS ----~ <br />~ DEPRECIATION OHD/CFC LABOR PARTS -------- <br />LABOR ------- <br />PAATS -BASE OPERATING COSTS ••- <br />FUEL LURE TIKES ---- <br />G.E --- <br />.C. <br />Machine Model No. 677E M/ROPS 524.11 523.89 57 .71 524. 11 311 .57 520 .68 326. 34 58.61 515. 00 50 .76 <br />Attachment #1 :(PUSH-PULL INCL.) 50.00 50.00 50 .00 30. 00 50 .00 50 .00 50 .00 50.00 30. 00 t0 .00 <br />Attachment #2 N/A 50.00 50.00 50 .00 50. 00 50 .00 50 .00 50 .00 50.00 50. 00 30 .00 <br />Attachment #3 N/A 50.00 50.00 50 .00 50. 00 50 .00 50 .00 50 .00 50.00 50. 00 50 .00 <br />BASE COST SUBTOTALS <br />524.11 523.89 51.71 524.11 511.51 520.68 526.34 58.61 515.00 50.76 <br /> ~ ~ -- ADJUSTED OWNERSHIP d OVERHAUL COSTS -~ -------- --- ADJUSTED OPERATING COSTS --- ------- <br />COST ADJUSTMENT FACTORS ~ FACTOR VALUE ~ DEPRECIATION OHD/CFC LA80R PARTS LABOR PARTS FUEL LURE TIRES G.E.C. <br />... <br />.......................... <br />Acquisition Cost .................... <br />0.1114 ............... <br />511.30 .......... <br />N/A ........ <br />N/A ........ <br />N/A ........ <br />N/A ........ <br />H/A ......... <br />N/A ....... <br />N/A ........ <br />N/A .... <br />N/A <br />Economic Lffe 1.3934 524.10 N/A 510.74 533.60 516.12 528.82 N/A N/A N/A N/A <br />Mnual Usage 1.4080 524.35 533.64 N/A N/A N/A N/A N/A N/A N/A N/A <br />Double shifts .750depr.•.SOOohd 518.26 516.82 N/A N/A N/A N/A N/A N/A N/A N/A <br />Triple Shifts .667depr.-.333ahd 516.24 511.20 N/A N/A N/A N/A N/A N/A N/A N/A <br />Mechanic Cost - Zone 1 0.8591 N/A N/A 59.23 N/A 513.85 N/A N/A N/A N/A N/A <br />• Zone 2 0.8591 N/A N/A 59.23 N/A 517.85 N/A N/A N/A N/A N/A <br />Fuel/Cube/Tire Cost Variable N/A N/A N/A N/A N/A N/A 526.34 58.61 515.34 50.76 <br />Scraper Util. - Zone 1 100.00% N/A N/A 59.23 533.60 513.85 528.82 526.34 58.61 515.34 50.76 <br />- Zone 2 100.00% N/A N/A 59.23 S3J.60 513.85 528.82 526.34 58.61 515.34 50.76 <br />ADJUSTED COST SUBTOTALS •S.SHIFT -ZONE 1: 524. 35 533.64 59. 23 533 .60 513. 85 528. 82 526 .34 58 .61 515 .34 50 .76 <br />•ZONE 2: 524. 35 573.54 59. 23 533 .60 513. 85 528. 82 526 .34 58 .61 515 .34 50 .76 <br />•D.SHIFTS•ZONE 1: 518. 26 516.82 59. 23 573 .60 513. 85 528. 82 526 .34 58 .61 515 .34 50 .76 <br />-ZONE 2: 518. 26 516.82 59. 23 533 .60 513. 85 528. 82 526 .34 58 .61 515 .34 50 .76 <br />-T.SHIFTS-ZONE 1: 516. 24 511.20 59. 23 533 .60 513 .85 528. 82 526 .34 58 .61 215 .34 50 .76 <br />-ZONE 2: 516. 24 511.20 59. 23 533 .60 513 .85 528. 82 526 .34 58 .61 215 .34 50 .76 <br />