PERMFILE41099

• Permit No: M1996008
• IBM Index Class Name: Permit File
• Doc Name: ESTIMATING FORM BULLDOZIER WORK
• Media Type: D
• Archive: No

COLORADO DIVIS]ON OF MINERALS AND GEOLOGY
D02ER COST 8 PERFORMANCE DATA WORKSHEET
Machine Make 8 Model: Lat D8N
Dozer Blade: UNIVERSAL
Attachment #1: ROPS Cab
Attachment #2: 1-shank ripper
Lest Cost Revision: April, 1995
BASE EQUIPMENT COSTS (CRG)
sheet 1 of 2 sheets
REFERENCES: 1) Cost Reference Guide (CRG)
2) Contractors Equipment Cost Guide (CECG)
3) Colorado Contractors Association
Wage Rate Schedule
4) Caterpillar Performance Handbook
~----------- Base Ownership 8 Overhaul Costs ------------~ -----------••-• Base Operating Costs ------- -•-•---
Ownership ~ Overhaul ~ Field Repair
Depreciation CFC Overhead ~ labor Pa rts~ Labor Parts ~ Fuel Lube Tires G.E.C.
__________________________________________
Machine 517.05 ____________
E8.86 ______________
E6.52 ______
54.63 ________
211.63 ________
E5.14 _______
E9.35 _______________
E9.91 _______
53.25 _______
50.00 _______
51.56
Attachment #1 f0.00 20.00 E0.00 E0.00 E0.00 E0.00 50.00 20.00 50.00 f0.00 50.00
Attachment #2 f0.00 E0.00 E0.00 E0.00 E0.00 E0.00 E0.00 E0.00 E0.00 E0.00 50.00
COST ADJUSTMENT FACTORS (CECG)
ACQUISITION COST BREAKDONN
Factor Description
_________________________ Base Value
_______ Adj. Value
___ Multiplier
__________ ~
_ Cost Elements (CECG)
-
------------ Factor
_-____- Adj. Cost
--------
Acquisition cost: _________
f358,560.00 ___________
f288, 882.83 0.806 I
~ ---_---__.
-
Base purchase price _ ...-
f358, 560.00
Econ. life hrs.-machine: 13,245 10,455 1.267 ~ Less dealer discount 0.100 535,856.00
-attach. #1: 11,000 11,000 1.000 ~ PLus freight 0.020 f7, 171.20
-attach. #2: N/A N/A 1.000 ~ Plus dealer charges* 0.005 E1, 792.80
Annual use hours: 2,112 1,525 1.385 ~ •MLRD estimate ------------
Mechanic's labor cost: 527.15 f23.32 0.859 ~ pdj us led purchase price E331, 668.00
Fuel cos[/gal.-gasoline: 51.15 51.15 1.000 ~ Plus [axes: Sales a 3X E9, 950.04
-diesel: 50.94 50.94 1.000 ~ SMM a2X fb, 633.36
Cube cost: E3.25 53.25 1.000 ~ Less lire cost 50.00
Tire life hours: 0 0 1.000 ~ Less salvage vaf ue 0.179 f59, 368.57
Tire factor: 0 0 1.000 ~ ------------
Tire cost: 50.00 20.00 1.000 ~ Net acquisi [i on cost 5288,882.83
ADJUSTED EOUI PMENT COSTS

_________________________
_________________________ ---------- Adjusted Ownership
______________________________
______________________________ 8 Overhaul
___________
___________ Costs ---------~-----•------- Adjusted Operating Costs ------
_____________________________________________________________
_____________________________________________________________ ------
______
______
Acquisition cost E13.74 N/A N/A N/A N/A N/A N/A N/p N/A N/A N/A
Econ.life -Dozer 8 ROPS 217.40 ,N/A N/A E5.87 E14.73 E6.51 511.85 N/A N/A N/A N/A
-Attach. #2 N/A N/A N/A 50.00 20.00 20.00 50.00 N/A N/A N/A N/A
Annual usage 219.02 512.27 E9.03 N/A N/A N/A N/A N/A N/A N/A N/A
Double shifts 514.27 fb. 14 f4.51 N/A N/A N/A N/A N/A N/A N/A N/A
Triple shifts 212.69 24.09 f3.01 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 E5.04 N/A 25.59 N/A N/A N/A N/A N/A
-Attach. #2 N/A N/A N/A E0.00 N/A E0.00 N/A N/A N/A N/A N/A
Fuel/lube -Dozer 8 ROPS N/A N/A N/A N/A N/A N/A N/A 59.91 53.25 E0.00 51.56
-Attach. #2 N/A N/A N/A N/A N/A N/A N/A 20.00 f0.00 f0.00 E0.00