PERMFILE126164

• Permit No: C1992081A
• IBM Index Class Name: Permit File
• Doc Date: 12/11/2001
• Doc Name: FPC SHEETS
• Section_Exhibit Name: Tab 23 ATTACHMENT 23-2
• Media Type: D
• Archive: Yes

0057 b PRODUCTION DATA WORKSHEET
REVISION DATE: April. 1995
TABLE 23-1-6
COLORADO MINED LAND RECLAMATION DIVISION
Sheet 1 of 2 sheets
WORKSHEET FILENAME: 637E-PPR.WK1
MACHINE DESCRIPTION: CAT 637E TANDEM POWERED SCRAPER W/PUSH-PULL ATT. b ROPS
0057 ADJUSTMENT FACTORS
Acquisition Cost:
Economic Life Hours:
ROPS Cab Ecan. Life Hrs:
Annual Use Hours:
Hech. Labor Cost•Zone 1:
-Zone 2:
Fuel Cost per gal.:
Lube Cost:
Tire Life Hours:
Tire Purchase Price:
BASE VALUE
5750.980.00
17000
17000
2112
SZ7.15
527.15
50.94
57.23
2700
538.448.00
ADJUSTED VALUE
5570.318.24
12200
N/A
1500
523.32
523.32
50.94
57.23
2775
542.805.86
REFERENCES: 1) COST REFERENCE GUIDE
2) CONTRNL70RS EQUIPMENT COST GUIDE
3) COLORADO CONTRAC70RS ASSOCIATION
WAGE RATE SCHEDULE.
4) CATERPILLAR PERFORMANCE H~K
~ I••• BASE OWNERSHIP b OVERHAUL COSTS •••-~--------•••-••--BASE OPERATING COSTS •-•••••---
MODEL b ATTACHMENTS ~ DESCRIPTION J DEPRECIATION ONO/CFC LABOR PAR75~ LABOR PARTS FUEL LOBE TIRES G.E.C.
Machine Model No. 637E W/ROPS 527.12 529.45 57.71 522.89 511.57 519 .63 525. 00 58.51 514.24 50 .76
Attachment $1 :(PUSH-PULL INCL.) 50.00 50.00 50.00 50.00 50.00 50. 00 50. 00 50.00 50.00 50. 00
Attachment #2 N/A 50.00 50.00 50:00 50.00 50.00 50. 00 50. 00 50.00 50.00 50. 00
Attachment #3 N/A 50.00 50.00 50.00 50.00 50.00 50. 00 50. 00 50.00 50.00 50. 00
BASE COST SUBTOTALS 527.12 529.45 57.71 322.89 511.57 519.63 525.00 58.51 514.24 50.76
~ ~-- ADJUSTED OWNERSHIP 8 OVERHAUL COSTS -~ •••-----••- ADJUSTED OPERATING COSTS -•- •---•--
T ADJUSTMENT FACTORS ~ FACTOR VALUE ~ DEPRECIATION OHD/CFC LABOR PARTS LABOR PARTS FUEL LUBE TIRES G.E.C.
quisition Co st 0.7594 520.60 N/A N/A N/A N/A N/A N/A N/A N/A N/A
onomic Life 1.3934 528.70 N/A 510.74 531,90 516.12 527.35 N/A N/A N/A N/A
nuat Usage 1.4080 529.00 541.47 N/A N/A N/A N/A N/A N/A N/A N/A
uble shifts .750depr.-.500ohd 521.75 520.73 N/A N/A N/A N/A N/A N/A N/A N/A
iple Shifts .667depr.-.333ohd 519.34 513.81 N/A N/A N/A N/A N/A N/A N/A N/A
hanic 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
- Zone 2 0.8591 N/A N/A 59.23 N/A 513.85 N/A N/A N/A N/a N/A
el/Lube/Tire Cost Variable N/A N/A N/A N/A N/A N/A 525.00 58.51 515.43 50.76
raper Util. Zone 1 IOO.OOX N/A N/A 59.23 531.90 513.85 527.35 525.00 58.51 515.43 50.76
• Zone 2 100.00X N/A N/A 59.23 531.90 513.85 527.35 525.00 58.51 515.43 50.76
~1STE0 COST SUBTOTALS •S.SNIFT -ZONE 1: 529.00 541.47 59 .23 531.90 513.85 527 .35 525,00 58.51 515.43 50 .76
i -20NE 2: 529.00 541.47 59 .23 531.90 513.85 521 .35 325 .00 58.51 515.43 50 .76
-D.SHIFTS•ZONE 1: 521.75 520.73 39. 23 531.90 513.85 527 .35 525 .00 58.51 515.43 50. 76
•ZDNE 2: 521.75 320.73 29. 23 531.90 513.85 527 .35 525. 00 58.51 515.43 50, 76
-T. SHIFTS-ZONE 1: 519.34 513.81 t9. Z3 (31.90 513.85 527. 35 SZ5. 00 58.51 fI5.43 50. 76
•ZONE 2: 519.34 513.81 59. 23 531.90 513.85 527. 35 525. 00 58.51 515.43 50. 76

23-f-f2 REVISED 01/30/96