INSPEC34976

• Permit No: M1979002
• IBM Index Class Name: Inspection
• Doc Date: 11/9/1998
• Doc Name: NORTH DELTA PIT PN M-79-002 ENCLOSED BOND RECALCULATION
• From: DMG
• To: CORN CONSTRUCTION CO
• Media Type: D
• Archive: No

~LORADO DIVISION OF MINERALS AND GEOLOGY •
DOZER COST & PERFORMANCE DATA WORKSHEET
Machine Make 8 Model: Cat D9N
Dozer Blade: SEMI-UNIVERSAL
Attachment #1: ROPS Lab
Attachment #2: 3-shank ripper
Last Cost Revision: April, 1997
BASE EOUI PMENT COSTS (CRG)
(1995)
Sheet 1 of 2 sheets
REFERENCES: 1) Cost Reference Guide (LRG)
2) Contractors Equipment Cos[ Guide (CECG)
3) Colorado Contractors Association
Wage Rate Schedule
4) Caterpillar Performan:e Handbook
----------- Base Ounersh ip 8 Overhaul Costs ------------ --------------- Base Oper:3ti ng Costs ------- --------
Ownership ~ Overhaul ~ Field Repair
Depreciation CFC Overhead ~ Labor Parts Labor Parts ~ FueL Lube Tires G.E.C.
Machine : 519.11 58.92 88.69 55.27 518.44 56.17 514.97 513.86 54.88 50.00 52.34
Attachment #1 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00
Attachment #2 54.20 51.02 50.98 50.77 51.64 51.41 51.38 50.00 50.36 50.00 51.15
COST ADJUSTMENT FACTORS (CECG)
Factor Description
Acquisition cost:
Econ. life hrs.-machine:
-attach. #1:
-attach. #2:
Annual use hours:
Mechanic's labor cost:
FueL cost{gal.-gasoline;
-diesel:
Lube cost:
Tire life hours:
Tire factor:
Tire cost:
ADJUSTED EOUI PMENT COSTS
Base Value Adj. Value Multiplier
5465,920.00 5338,176.85 0.726
15,350 11,500 1.335
11,000 11,000 1.000
8,200 8,200 1.000
2,112 1,850 1.142
527.15 523.49 0.865
E1.zo E1.zD 1.DOD
81.07 51.07 1.000
54.32 54.32 1.000
0 0 1.000
0 0 1.000
ED.00 50.00 1.000
ACCUI SITION LOST. BREAKDOWN
Cost Elements (CECG) Factor Adj. Lost
Base purchase price 5465,920.00
Less dealer discount 0.142 566,160.64
Plus freight ~ 0,020 59,318.40
Plus dealer charges- 0.005 52,329.60
•LDMG estimate ------------
Adjus ted purchase price 5411,407.36
Plus taxes: Sales a 3X 812,342.22
SMM a27. 58,228.15
Less tire cost 50.00
Less salvage value 0,228 5)3,800.88
Net acquisition cost 53:88,176.85
---------- Adjusted Ownership 8 Overhaul Costs ---------~ -•-----•----- Adjusted Operating Costs ------ -------
Acquisition cost 516.92 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
Econ.life -Dozer 8 ROPS 522.58 N/A N/A 57.03 524.61 58.24 519.98 N/A N/A N/A N/A
-Attach. #2 N/A N/A NIA 51.03 52.19 51.88 51.84 N/A N/A N/A N/A
Annual usage 519.32 511.35 511.04 N/A N/A N/A N/A N/A N/A N/A N/A
Double Shifts 516.94 55.67 55.52 N/A N(A N(A N/A N)A N/A NIA N/A
Triple shifts 515.06 53.78 53.68 N/A N/A N/A N/A N/A N/A N/A N/A
Mech.labor-Dozer 8 ROPS N/A N/A N/A 56.09 N/A 57.13 N/A N/A N/A N/A N/A
-Attach. #2 N/A N/A N/A 50.89 N/A 51.63 N/A N/A N/A N/A N/A
FueL/tube -Dozer & ROPS N/A N/A N/A N/A N/A N/A N/A 513.86 54.88 50.00 52.34
-Attach. #2 N{A NfA NIA NIA NIA NIA N/A 50.00 50.36 50.00 51.15