|
.. .5•. •
<br />WIIRE~ LOA:EF. P.^;9i A FEF.FOyANCE CATA WORESF.EE'
<br />COLOnACO GIVISiOfi OF NINBRALS AND CEOLOGF
<br />s:eet cf 2 ;beets
<br />R3FEEENCES: i! Cost ReLre.^.ce ;cid~ (f,RCI
<br />`_j Ccntrac:ors Epuipmect Cast Oside (CF°G;
<br />31 Colorado Contta~tnrs Asscaiation
<br />'loge Rate Sctedule
<br />4j Ceterpiilar Performasc; Nandbcok
<br />yachine 4ske & Modei: CAT 966-
<br />Attac:^.mer,- $'.; BOPS ~ah
<br />Aaaehacnt 52: 1./F.
<br />Last Cost Eev_sicn: yac, 1952
<br />..................
<br />FASE :aU'FBENT COSTS (CRG;
<br />------------ Base Ownership 9 Overhaul Co;ts ------- ------~- ------- ------- 3ase Ooeratisg Ccsis ------- --------
<br /> Ownership Cverhau: Field Repair
<br />Depreciation ~FC Overhead Laho: Parts', Labor Parts Fuei Lute Tires C,B.i„
<br />yachine 4i6,C0 $S.CG 54.52 41.23 l3.2: 51.53 !2.63 f6.lE f2.06 Sd.76 SO.36
<br />Attachment 51 50.52 Su.l2 50.12 40.05 f0.1: 50.09 50.05 fC.DO SC,OC SO.DO 10.00
<br />Attachment 32 90.C0 ;C.GG SO.OO 50.00 SO.OC SO. CO 10.00 SO.OC 40.00 lB,JG 50.00
<br />;O ST ADdCS°'9E5T FACTCBS (CECCj
<br /> ACQUISITION C08T BRFA3DOWN
<br />Fsctor [esr:iption Ease Value Adj. Value Multiplier Cost Elements (CECCj Factor Adj, Ces!
<br />Accuieition cost: 4229,592.00 5154,946. D3 0.6?4 Dase purchase price $223,592.OC
<br />Ecan.:ife hrs.-machine: 9,600 9,590 1.00: Less dealer ciscou.^.t O.ioS S.ii,%82,EE
<br />-atta:h. 51: 8,800 8,800 1.000 Fl~s Creight 7.024 55,510,2:
<br />-attacl.. 52: N/A N/A 1.000 Flus dealer chargesr 0.005 5:,147.9E
<br />Annsai usz tours'. 2,112 1,451 1.456 tyLRD estimate """" ""
<br />yechanic's iabor cast: 524.78 !21.95 0.886 Adjusted purchase price li98,:6".49
<br />Fuei cast,'ga:.-gasoline: 51,12 51.12 1.000 Flus taxes: Sales 8 3% 55,951.92
<br />-diesel: 50.97 $0.87 L000 SMM 825 53,95'.35
<br />Lcbe cost: 52.06 S2.Ofi 1.000 Less fire cost Sii,79C.82
<br />Tirz lift hours: 3,000 3,165 0.949 Less salvage valuz 0.215 $42,649.01
<br />Tire factor: N/A 0.04? 1.000 " " " " " "
<br />".re cost: 5;4,290.00 510,790.82 0,756 Net acgaisitios cast ;iS4,94E.0€
<br />ADJUS'TEO BA'u'IPMENT COSTS
<br /> ---------- Adjusted Ownership A Overhaul C,osts -----------; ------------- Adjusted Operating Costs ------ -------
<br />Acacisition cost f11.14 N/A Ni.A N/A N/A NSA N/A N/A SlA N"A K+~
<br />Eccn.l~fe -Loader,AtL fl 511,15 N/A N,'A 31,26 53.34 Sl.o2 52.69 N/A NiA liiA `a P.
<br />-.4ttac'oment 42 N/A N/A N/A 50.00 90.00 10.00 SO,GO Ni.4 9/A NIA V/A
<br />Annul; i.sage f16.22 57,45 56.75 NiA N~.4 f~!A NIP. N/A VIA NSA NIA
<br />Double sh'.fts f12.1E 33.7; 53.38 N/A NIA ViA N/A N.'A NiA. N/.q NIA
<br />Triple shi.`ts !10.82 52.49 52.25 Nr'A N;h NAP N;'.4 Nr'A N.A N/A F!A
<br />ydca.'sC~:-:;aa:r,A~:[.A: !./A 6IA S/.4 i1.1~ 61A ii.=,4 NiA NiA is/; N!A N/A
<br />-Attachment i2 N/A N/A V/F !0,70 ti/A 5`.CC' NIA N;A 5/A }:IA :41A
<br />FuelJiuhe -Loader.Att.51 N16 ';IA N,'?. NiA S/A N/A NiA 5f .15 J2.06 S4.OS 5D.36
<br />-Attachment f2 NrA N/A :./A N;A N/A N/A N/A 40.0; 50.!0 SC. 00 5C.00
<br />rr..... - aw~.vu.~es'Sxtvq.a.-t~:a_J°' ~. ~,;~ :.~:~
<br />
|