INSPEC15389

• Permit No: M1986165
• IBM Index Class Name: Inspection
• Doc Name: MINERALS PROGRAM INSPECTION REPORT
• Inspection Date: 2/2/1995
• Media Type: D
• Archive: No

' itADO DIVISION OF NINERALS AND GEOLOGY •
WHEEL LOADER COST 6 PERFORMANCE DATA WORKSHEET
Machine Make 6 Model: CAT 926E
""""""""" REFERENCES: I) Cost. Reference Guide
2) Contractors Equipaent
Attachaent tl: ROPS Cab 31 Colorado Contractors A
Attachaent 12: N/A Nage Rate Schedule
4) Caterpillar Perforaanc
Last Cost Revision: April, 1990
BASE EAUIPHENi COSTS (CRG)
----------- Base Gwnership 6 Overhaul Costs -------------~-------------- Base Opera
Ownership Overhaul ~ Field Repair
Depreciation CFC riverhead ~ Labor Parts Labor Parts ~ Fuel
Nachine : 56.15 52.56 51.67 51.23 51.37 51.53 51.12 54.00
Attachaent I! 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00
Attachaent 12 : 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00
COST ADJUSTMENT FACTORS (CEC6)
ACAUISITION COST BREAIDOWN
Cost Eleaents (CEC6) Factor
-------------------------------
Facior Description Base Value Adj. Value Multiplier
----------------------------------------------------------------
Acquisition cost:
Eror~. life hrs.-machine:
-attach. IL:
-attach. 12:
Annual use hours:
Mechanic's labor cost:
Fuel cost/gal.-gasoline:
-diesel:
Luba cost:
Tire life hours:
Tire factor:
Tire cost:
29E~,328.00 576,752.42
9,600 8,538
8,800 8,800
N/A N%A
2,112 1,h39
524.78 521.95
E1.12 51.12
50.87 E0.81
51.01 51.01
3,000 3,300
N/A 0.041
Sd,E•2D.OD 53,949,45
D.791
1.124
1.000
1.000
L 284
O.88E~
1.000
1.000
1.000
0.909
1.000
0.855
ADJUSTED EAU[PNENT COSTS
Base purchase pri Ce
Less dealer discount
Plus freiot~t
Plus dealer rharges~
cHLRG estimate
adjusted purchase prire
Plus taxes: Sales @ 3Z
SNM 12Z
Less fire cost
Less salvage value
Net acquisition cost
sheet 1 of 2 sheets
I
t Guide (CEC6)
Handbook
ng Costs -----
Lune Tires G.E.C.
------•--------------
51.01 51.54 50.15
50.00 50.00 50.00
50.00 SO.DO 50.00
Cost
59 ,328.00
0.096 S ,247.49
0.024 S ,311.87
0.005 5481.64
58 ,874.02
S ,696.22
S ,197.48
50.00
0.196 Sl ,615.31
27 ,752.42
----- ----- Adjusted Ownership G Overhaul Costs ----- ------~- -------- ---- Adjusted Oper<
Acquisition cost. 55.30 N/A N/A N/A N/A N/A N/A N/A
Econ.life -Loader,Att .ll 56.05 N/A N/A 51.38 51.54 51.12 51.26 N/A
-Attathaent 12 N/A N/A NJA 50.00 50.00 50.00 50.00 N/A
Annual usage S6.93 23.30 52.15 N(A N/A N(A NjA N(A
Double shifts 55.20 51,65 21.08 N/A H/A N/A N%A H/A
Triple shifts 54.62 51,10 50.72 N/A N/A N(A N/A H/A
Mech.labor-Loader,Att .ll N/A N/A N/A 51.23 H%A 51.52 N/A N/A
-Attachaent 12 N/A N/A H/A 50.00 N/A 50.00 N/A N/A
Fueljlube -Loader,Att. l] NJA N/A N/A N/A H%A N/A N%A 54.00
-Attachaent 12 N/A N/A N/A H/A H/A N/A N/A 50.00
:ing Costs -------------
N/A tl/A N/A
NJA NJA NjA
H/A N/A N/A
N(0. N/A NJA
NjA N/A N/A
N(A N/A N(A
N(A N/A H/A
N/A N/A N/A
51.01 51.36 50.15
i 50.00 50.00 SO.OU