|
COLO8AD0 NINBD LAND BBCLANATfON DIVISION
<br />SC6AP88 COSTA PRODUCTION DATA YOB8S888T
<br />........................................
<br />Sheet 1 of 2 sheets
<br />fl6FBflSNC6S: II COST fl8F888NCB CU[DB
<br />2) CONTBACTOBS 641UIPtlBNT COST CUIDB
<br />JI COLORADO CONTRACT085 ASSOCIATION
<br />YACB BATE SCR6DUL8
<br />41 CATBRPILLA6 PBBFORNAHCB BANDB008
<br />RBVIS[ON DATE: 4192
<br />..................
<br />NOR8S666T FIL6NAM8: 613C-80P,YB1
<br />MACBINB D69CBIPTION: CAT 613C BLBVATINC 9C8AP66 YITB OOPS CAB
<br />.......................................................
<br />COST ADJUSTtlBNT FACTORS BASB VALUB ADJUSTBD VALUB
<br />Acquisition Cost: (181,700.00 (138,307.13
<br />8conoaic Life Nours: 10150 12000
<br />ROPE Cab Bcon. Life Rrs: 10150 N/A
<br />Annual Use Noura: 2112 1450
<br />Mech. Labor Coat-Zone 1: (24,78 (21.95
<br />-tone 2: (24,78 (21.95
<br />Fuel Coat per gal.: (0.87 (0.87
<br />Luba Coet: (1.12 (1.72
<br />Tire Life Boura: 2700 2600
<br />Tire Purchase Price: (8,629.00 59,811,80
<br /> ;--- BA88 OYN66S BIP 1 OV68RlUL C08T9 ----;- ---------------BA58 OPBBATINC C09T9 --- --------
<br />BASIC MODBL A ATTACBtlBNTS ; D69C6IPTION ; DBPBBCIATION OBDlCFC LABOR PA8T3; LAB06 PARTS FURL LUBB TI669 G.B.C.
<br />tlachine Model No. CAT 613C Y/BOPS (13.63 f6.6S (3,10 (6.82 (4.65 15.44 (5,79 (1.72 f3.2T (0,46
<br />Attachnent it NJA (0,00 (0,00 (0,00 (0,00 (0.00 (0.00 (0.00 (0.00 (0,00 (0,00
<br />Attachaent i2 N/A (0.00 (0,00 (0.00 10.00 (0.00 10.00 (0,00 50.00 (0,00 (0,00
<br />Attachoeot f3 NIA (0.00 10.00 10.00 (0.00 10.00 (0.00 (0,00 (0.00 50.00 (0.00
<br />BASB COSP SUBTOTALS (13.63 (6.65 (3,10 (6.82 (4,65 fS.44 (5.79 (1.72 (3.27 10,46
<br /> ; -- ADJUSTBD OYN6858IP d OVBBNAUL COSTS -;- -------- -- ADJUSTBD OP68ATINC COST5 --- --------
<br />COST ADJUSTNBNT FACT08S ; FACT08 VALUB ; D6P6BCIAT[ON O8DlCFC LABOR PARTS; LABOR PA6T5 FURL LUBB T[665 C,B,C.
<br />Acquisition Cost 0.7612 !10,37 NIA NIA N/A N/A N/A NIA N/A N/A N/A
<br />8conoaic Li [e 0,8458 (8.78 NIA (2.62 fS,77 (3.93 (4,60 N/A NIA N/A N/A
<br />Aoaual Usage 1.4566 flS.ll (9.69 N/A N/A N1A N/A N/A N/A N/A NIA
<br />Double shi[te .750depr.-.500ohd (11.33 94.64 N/A N/A N/A N/A NIA NIA N/A N/A
<br />Triple Shifte .667depr,-,333ohd (10.06 53.23 NIA N/A NIA N/A NIA NIA NIA N!A
<br />Mechanic Cost - Zone 1 0.6660 N/A NIA (2.32 N/A (3.46 N/A N1A N/A N/A N/A
<br /> - Zooe 2 0.8860 N/A N/A 12.32 N/A (3.48 N/A N!A NIA N/A NIA
<br />FuellLube/Tire Coat Variable N/A NIA NIA N/A NIA NIA (5.79 (1.72 (3.77 (0,46
<br />Scraper Util. - Zone 1 100.00% N/A N/A 12.32 f5.7T 53.48 (4,60 fS.79 f1.T2 (1.77 50.46
<br /> - Zone 2 100.00% NIA NIA (2,32 (5.77 53.48 (4.60 (5.79 11.72 (3.77 (4.46
<br />ADJUSTBD COST SUBTOTALS -S,SBIFT -ZONE 1: (15,11 (9.69 (2.32 15,77 (3.48 (4,60 fS.79 (1.72 (3.77 (0,46
<br />-ZONB 2: (15,11 (9,69 (2.32 fS,77 (3.48 (4,60 fS.19 11.72 13.77 (0.46
<br />-D.SBIFTS-ZONE I: (11.33 (4,84 f2.32 f5.47 13.48 f4.6D f5.79 11,72 f3.7T (0.46
<br />-ZONB 2: (11,33 (4,84 (2.32 fS,T7 13.48 (4.60 (5.79 (1.72 13,77 (0,46
<br />-T.98IFTS-ZONE 1. !10.08 (3.23 (2.32 fS.T7 (3.48 (4.60 f5,T9 (1,72 f3.T7 (0.46
<br />-20N6 2: (10.08 (3.23 32.32 l5.T7 53.48 (4,60 fS.79 (1.72 93,77 (0.46
<br />
|