Laserfiche WebLink
• COLORADO DII~ISIOtI OF MINERALS AND 6E• <br />HYDRAULIC EYCAVATOR COST 6 PERFORMANCE DATA HORKSHEEi <br />sheet 1 of 2 sheets <br />Machine (lake L Model: CAT 205 (1986) <br />Last Cost Revision: June, 1991 <br />BASE EAUIPIIEtiT COSTS (CRG) <br />RfFEAEttCES: 1) Cost Reference Guide (CRG) <br />2) Contractors Equipment Cost Guide (CECG) <br />3) Colorado Contractors Association <br />Mage Rate Schedule <br />4) Caterpillar Performance Handbook <br />------------ Base Ounership G Overhaul Costs ------- ------;- ------- ------- Base Operating Costs - <br />I Ounership Overhaul ~ field Repair I <br />Depreciation <br />------------------------------------------ CFC <br />------------- Overhead . <br />------------- Labor <br />-------- Parts <br />-------- Labor <br />------- Parts <br />------- Fuel <br />--------------- Lube <br />-------- <br />------------------------------------------ <br />Ilachine : 55.19 ------------- <br />51.86 -------------- <br />50.94 -------- <br />52.29 -------- <br />52.13 ------- <br />52.76 ------- <br />S1.74 --------------- <br />51.70 -------- <br />50.16 <br />Attachment 61 50.00 50.00 50.00 50.00 50.00 50.00 50.00 $0.00 50.00 <br />Attachment S2 : 50.00 50.00 50.00 50.00 S0.00 50.00 50.00 S0.00 50.00 <br />COST ADJUSTMEtlT FACTORS (CECG) <br /> ACAUISITIOt1 COST BREADO!-0q <br />Factor Description Base Value Adj. Value 3ultiplier ~ Cost Elements (CECG) Factor Adj. Cost <br />Acquisition cost: 373,508.00 557,228.92 0.]19 ~ Base purchase price 573,508 .00 <br />Econ. life hrs.-machine: 8,200 9,210 0.890 I Less dealer discount 0.093 56,836 .24 <br />-attach. 91: N/A tl/A 1.000 ~ Plus freight 0.026 51,911 .21 <br />-attach. @2: N/A fl/A Plus dealer charges# 0.005 3367 .54 <br />Annual use hours: 2,112 1,420 1.481 ~ ~l9LRD estimate """""" <br />1lechanic's labor cost: 524.78 521.95 0.886 ~ Adjusted purchase price 568,950 .50 <br />Fuel cost/gal.-gasoline: 51.12 51.12 1.000 I Plus taxes: Sales ~ 3Y 52,068 .52 <br />-diesel: 50.87 50.61 1.000 SM11 02Y S1,379 .01 <br />Lube cost: 50.63 50.63 1.000 Less fire cost S0 .00 <br />Tire life hours: N/A N/A 1.000 I Less salvage value 0.220 315,169. 11 <br />Tire factor: tl/A tl/A 1.000 ! """" "" <br />Tire cost: t!/A tl/A 1.000 ~ Net acquisition cost 557,228 .92 <br />dDJUSTED EAUIPMEt1T COSTS <br />Tires G.E.C. <br />-------------- <br />-------------- <br />50.00 50.24 <br />SO.DO S0.00 <br />50.00 50.00 <br />----- <br />---------- --- ---------- - --- --- ----- Adjusted <br />--------------- Ounership G <br />------ ----- Overhaul Costs ----- <br />---- --- -------------- ------I- <br />-------- -------- <br />---- ---- ---- Adjusted <br />-------------- Operating Costs <br />--------------- ------ <br />------ ------- <br />--- - ---- <br />------------------------------ <br />Acquisition cost --------------- <br />54.04 ------------ <br />t!/A - ----------- <br />it/A -------- <br />U/A -------- <br />N/A -------- <br />t!/A -------- <br />tl/A ------ <br />t!/A --------------- <br />t!/A ------ <br />q/A -------- <br />H/A <br />Econ.life -Excavator 53.60 t!/A qJA 52.04 51.90 52.46 51.55 tIJA t!/A H/A tlJA <br />-Attachment 92 M/A tl/A tl/A tl/A N/A N/A tl/A N/A t!/A tl/A tl/A <br />Annual usage $6.01 S2.80 51.40 tl/A FI/A tl/A tl/A tl/A NJA tl/A tl/A <br />Double shifts 54.51 51.40 50.70 tl/A N/A t!/A N/A t!/A tl/A N/A N/A <br />Triple shifts 54.01 50.93 50.41 N/A tl/A N/A tIJA t!/A t!/A tl/A fl/A <br />Mech. lbr -Excavator tl/A N/A M/A $1.81 N/A 52.18 t!/A tl/A N/A H/A tl/A <br />-Attachment S2 N/A t!/A tl/A N/A t!/A N/A tl/A q/A tl/A tl/A t!/A <br />Fuel/lobe -Excavator tl/A N/A tl/A N/A N/A N/A f!/A 51.10 50.16 50.00 50.24 <br />-Attachment 92 H/A tt(A t!/A tl/A N/A H/A ILIA H/A tl(A tl/A tl(A <br />ll~ <br />