2008-03-28_REVISION - M1989056 ‎(3)‎

• Permit No: M1989056
• IBM Index Class Name: REVISION
• Doc Date: 3/28/2008
• Doc Name: Financial warranty increase
• From: DRMS
• To: Don Kehn Construction Inc.
• Type & Sequence: SI1
• Email Name: ESC
• Media Type: D
• Archive: No

Ownership Costs
Overhaul and Operating Costs sheet 2 of 2
Overhaul Field Repair
Depreciation CFC Overhead Labor Parts L
b
Acquisition cost : $18
23 a
or Parts Fuel Lube Tires G
E
C

Econ.life -Dozer and ROPS

:
.
$18.23
NA
NA
NA
NA
NA
NA
NA
NA
NA

NA .
.
.
NA

-Attachment no. 2
:
NA
NA NA $7.24 $13.57 $8.05 $13.09 NA NA NA NA

Annual usage :
$27.50

$12.34 NA

$1729 $1.21 $1.30 $2.21
$1.31
NA
NA
NA
NA

Double shifts :
$20.62
$8.17
$8
84 NA NA NA NA NA NA NA NA

Triple shifts :

$18.34

$4.11 .

$5
76 NA NA NA NA NA
NA
NA
NA

Mechanic labor-Dozer and ROPS :
NA . NA NA NA NA NA
NA
NA
NA

-Attachment no
2 :
NA NA NA $5.65 NA $8.28 NA NA NA NA NA
.
Fue8lube -Dozer and ROPS :
NA NA NA $0.94 NA $1.72 NA NA NA NA NA

Attachment no
2 :

NA NA NA NA NA NA NA
$30.56
$5.97
$0.00
$2.01
. NA NA NA NA NA

::::::.~::: ::::.:::::::::::::::.:::::
:::::::.....::::::::::::.::::
...:.:.:::.::::.::::::.....:.::::::::..
.::::....:.:::::::::::::::::
:...
..................... NA
$0
$0.34

$0.00

$1.09
STED COST SUBTOTALS
ership Costs ;.. ,.:.. , .;; :.::::::.; : . ,,.:;.,:;..;,;;;...;:
Overhaul and Operating Costs
Overhaul Field Repair

ROPS and Attachment no. 2 : Depreciation CFC Overhead Labor Parts Labor Parts Fuel Lube Tires G.E.C.
Dozer and ROPS
Single shifts :
Double shifts : $2750

$20
62 $12.34 $1729 $5.65 $13.57 $8.28 $13.09 $30.56
$5.97
$0.00
$2
01
. $8.17 $8.64 ttachment no. 2 .
Tri I
e shi
fts
P

$18
34
.
.
$4.11
$5.76
$0.94
$1.30
$1.72
1.31

0
00

$0
34
. . $0.00 1.09
tLY OPERATOR WAGES ase _.... .. ,....
:; ::::..;: >::; ::
>
»:
>
:;: .

Fringe

F.I.C.A.

Unempl.

Wk.Comp.

Total
. . :
:
:
:;; .:
:::..: :.:.:::..

Dozer operator (< 70hp Rate
$20.67 Benefits
$7
22 765% 6.20% 9.80% ($/hr) Shift Differential Colorado labor zone : i

Dozer operator (>=70hp
$20.67 .

$722 $1.58 $1.28 $2.03 $32.78
Day :
$0.00
Two shift per day average :
$0.15

Mechani
$20.97
$7
22 $1.58 $1.28 $2.03 $32.78 Swing : $0.30 Three shift
per day average :
$0.25

::..:.::.::.....~::::...:..
>:_>s:t»>::x:>: s:»:»:>:>.<:>::;<.>::>:>:>:<;:,:<::;;.:;
..:.::
:;:.:;:
::.:..:..............:.::.::..:.
;:;.::•;:;:;:.:::::::;:::::::::::
~.::.
, .... .
.::.....::::. ,:.:.:......
...:...:. $1.60 $1.30 $2.06 $33.15 Ni
ht.

$0.45
H
OURLY
E UIPM
Q ENT
COST SUM
MARY

wnership

perating and Overhaul
Machine Attachments
Sin91e
shifts :
- $77.13- $~T
Double shifts : $35.44 $7713 $6.71
Triple shifts : $28.21 $7713 $6.71
PERFORMANCE DATA Horsepower Transmission Weight
Description (FHP) Type (UST)
Dozer : Cat D8R Series Il - 8SU (2 310 NA 41 8
Blade : Semi-Universal NA NA 5.4
Attachment no. 1 : ROPS Cab NA NA NA
Attachment no. 2 : 3-shank ripper NA NA 5.4

>` __ ...:: _..._.. _ Total weight: 52.5
Operator Total
CosUhr ($
$32.78
$32.93
$33.03
$173.74
$152.20
$145.07
Length
(ft) Width
(ft) Height
(ft) Fuel
type Ripper
type
22.7 8.7 11.5 diesel N
A
NA 12.9 5.5 NA NA
NA NA NA NA NA
3.6 71 2
6 NA

.~ ~~,-. . Adj. Parallelogram