REV105116

• Permit No: M1987038
• IBM Index Class Name: Revision
• Doc Date: 12/29/1993
• Doc Name: ADEQUACY REVIEW BAYFIELD PIT 1 AMENDMENT AM002 PN M-87-038
• From: SOUTHWEST LAND SERVICES INC
• To: DMG
• Type & Sequence: AM2
• Media Type: D
• Archive: No

COLURADO MINED LAND RECLAMATION DIVISION
SCRAPER COST d PRODUCTION DATA WURKS~ Sheet 1 of 2 sheets ~EFERENCE$
REVISION DATE: bJ20/90
NORKSHEET FILENAME: 623E-ROP.WK1
MACHINE DESCRIPTION: CAT 623E ELEVATING SCRAPER NI TN BOPS CAB
COST ADJUSTMENT FACTORS BASE VALUE ADJUSTED VALUE
Acquisition Cost: (369,020.00 (280,245.60
Econooic Life Hours: 12250 12200
AOPS Cab Econ. Life Hrs: 12250 N/A
Annual Use Hours: 2112 1500
Meth. Labor Cost-Zone 1: (23.30 520.14
-lone 2: E23.30 (20.74
Fuel Cost per gal.: (0.81 fO.AI
Lube Cost: (3.45 (3.45
Tire Life Hours: 2700 2775
lire Purchase Price: (17,928.00 (21,034.14
I) COST REFERENCE GUIDE
2) CONTRACTURS EAUIPMENi COST GUIDE,
3) COLORADO CONTRACTORS ASSOCIATIONI
NAGE RATE SCHEDULE '
41 CATERPILLAR PERFORMANCE HANDBOOK,
~- -- BASE OWNERSHIP 6 OVERHAUL COSTS ----.- ------- --------BASE OPERATING COSTS --- ----- --
BASIC MODEL d
-------------- ATTACHMENTS
------------- I DESCRIPTION ~
-------------------- DEPRECIATION
-------------- OHD/CFC
----------- LABOR
------- PARTS
--------- LABOR
------- PARTS
-------- FUEL
-------- LURE
------- TIRES
--------- G.E.
----- C.
--
---------------------------
Machine Model No. --------------------
CAT 623E W/BOPS --------------
(20.24 -----------
(15.76 ----
(5 ---
.52 ---------
(13.29 -------
(7.11 --------
(10.22 --------
(11.23 -------
(3.45 ---------
fb.64 -----
(0. --
81
Attachment AI N/A (0.00 (0.00 (0. 00 fD.00 (0.00 (0.00 (0.00 50.00 (0.00 10. 00
Attacheent t2 N/A (0.00 (0.00 f0 .D0 (0.00 (0.00 (0.00 (0.00 (0.00 (0.00 (0. 00
Attacheent t3 N/A (0.00 (0.00 (0. 00 (0.00 (0.00 (0.00 (0.00 (0.00 (0.00 (0. 00
BASE COST SUBTOTALS (20.24 (15.76 (5.52 (13.29 (7.17 (10.22 (11.23 (3.45 fb.64 50.81
) ~ -- ADJUSTED OWNERSHIP d OVERHAUL COSTS -)- ------- --- ADJUSTED OPERATING COSTS --- -------
COST ADJUSTMENT
---------------- FACTORS
--------- ~ FACTOR VALUE ~
--------------------- DEPRECIATION
--------------- OHD/CFC
---------- LABOR
------- PARTS
---------- LABOR
------- PARTS
-------- FUEL
--------- LUBE
-------- TIRES
------- G.E.C.
-------
Acquisition Cost 0.1594 (15.37 N/A N/A N/A NJA N/A N/A N/A N/A N/A
Econooic Life 1.0041 (15.43 N/A (5.54 (13.34 (7.20 (10.26 N/A N/A N/A N/A
Annual Usage 1.4080 (21.64 (22.19 N/A N/A N/A N/A N/A H/A N/A N/A
Double shifts .150depr.-.SOOohd (16.23 (11.10 N/A N/A N/A N/A N/A N/A N/A N/A
Triple Shifts .661depr.-.333ohd (14.44 11.39 N/A N/A N/A N/A N/A N/A N/A N/A
Mechanic Cost - Zane 1 0.8902 N/A N/A (4.93 N/A fb.41 N/A N/A N/A N/A N/A
- Zone 2 0.8902 N/A N/A (4.93 N/A fb.41 N/A N/A N/A N/A N/A
Fuel/Lube/Tire Cost Variable N/A N/A N/A N/A N/A NJA (11.23 (3.45 f7.5B (0.87
Scraper Util. - Zone 1 100.001 N/A N/A (4.93 (13.34 fb.41 (10.26 (11.23 (3.45 f7.5B (0.87
- Zane 2 100.001 N/A N/A (4.93 (13.34 fb.41 (10.26 111.23 (3.45 11.58 (0.87
ADJUSTED COST SUBTOTALS : -S.SHIFT -ZONE l: (21.64 (22.19 (4.93 (13.34 56. 41 510. 2b (11. 23 (3.45 (7 .58 f0. 87
-ZONE 2: (21.64 (22.19 (4.93 (13.34 56. 41 (10. 26 (11. 23 (3.45 f7 .5B (0. 81
-D.SHIFTS-ZONE l: (16.23 (11.10 (4.93 (13.34 56. 41 (10. 26 (11. 23 (3.45 (7 .58 (0. 87
-ZONE 2: (16.23 (11.10 (4.93 (13.34 =6. 41 (10. 26 (11. 23 (3.45 (1 .58 (0. 87
-T.SHIFTS-ZONE 1: (14.44 (1.39 (4.93 (13.34 fb. 41 110. 26 (11. 23 (3.45 (7 .58 (0. 87
-ZONE 2: (14.44 17.39 (4.93 (13.34 fb. 41 (10. 26 (11. 23 (3.45 (7 .58 fD. 87