Laserfiche WebLink
COLORADO DIVISION OF MINERALS AND GEOLOGY <br />COZBR COST d P8RF08NANC8 DATA N088SN88T <br />....................................... <br />~achine Make t Nodal: Cat D3B <br />............... <br />Doeer Blade: Power Angle Tilt <br />Attachment fl: BOPS Cab <br />Attachment f2: 3-shank ripper <br />Last Cost Revision: Hay, ]992 <br />............... <br />BASE BQUIPNBNT COSTS (CRCI <br />sheet i of 2 sheets <br />REFERENCES: I) Cost Reference Guide (C8G1 <br />2) Contractors Equipment Cost Guide (CECCI <br />31 Colorado Contractors Association <br />Wage Hate Schedule <br />41 Caterpillar Performance Handbook <br />'------------ Base Ownership 8 Overhaul Costs -------------',- -------------- Base Operating Costs <br /> Ownership Overhaul Field Repair '~ <br />Depreciation CFC Overhead ; Labor Parts; Labor Parts Fuel Lube <br />Xachfne $3.33 51.08 41.21 32.41 51.93 f2,93 fl.4l S'1.92 40.88 <br />Attachment fl 10.00 50.00 10.00 40.00 lO.UO 10.00 40.00 f0.U0 40.00 <br />Attachaent f2 50.40 f0.11 f0.10 SU.28 40.15 30.47 50.15 40.00 f0.03 <br />Tires O.E.C. <br />-------------- <br />-------------- <br />f0,00 40.23 <br />lO.OU SU.UO <br />SO.OU f0.I3 <br />COST ADJUSTM&NT FACTORS (CECCI <br /> ACQUISITION COST BRBAEDO AN <br />Factor Description Base Value Adj. Value Multiplier Cost Elements (CECCI Ractor Adj. Cost <br />Acquisition cost: <br />~ 548,147.00 f34,121.59 0.709 Base purchase price 548,147.00 I <br />n. life hrs,-machine: 9,370 9,390 0,998 Less dealer discount 0.100 54,814,70 <br />-attach. fl: 8,800 8,800 1.000 Plus freight 0.013 5625.91 <br />-attach. f2: 8,200 8,200 1.000 Plus dealer chargers 0.005 5240.74 <br />Annual use hours: 2,112 1,380 1.530 jNLRD estimate " " " " " " I <br />Mechanic's lahor cost: 524.78 (21,95 0,886 Adjusted purchase price 544,198.95 <br />Fuel cost/gal.-gasoline: 51.12 51.12 1.000 Plus taxes: Sales B 3X 31,325.97 <br />-diesel; 30,87 50.87 1.000 SMM 82X 5883.98 <br />Luba cost: f0.60 40,60 1.000 Less Lire cost 50.00 <br />Tire life hours: 0 0 1.000 Less salvage value 0.278 512,287.3! <br />Tire factor: 0 0 !.000 " " " " " " j <br />Tire cost: 30,00 50.00 L000 Net acquisition cost !34,121.59 <br />ADJUSTED BQUIPXBNT COSTS <br />------ <br />------------------------------- ---- Adjusted <br />------------- Ownership t <br />------------ Overhaul Caste ---- <br />-------------------- -------;------------- Ad <br />------------------------ justed O <br />-------- peratind Costs <br />-------------- ------ <br />------- ------- <br />------- <br />Acquisition cost 52.64 N/A NIA NIA NIA N/A NIA N/A N/A N/A N/A <br />Econ,life -Doeer d BOPS f2.64 N/A H/A $2.40 91.93 42.92 51.41 NJA NIA N/p NIA <br />-Attach. f2 N/A N/A NIA 50.'18 SO. IS 40.47 50,15 NiA N/A NIA N/R <br />Annual usage 54.OS 41.82 f2.00 N/A NIA NIA N/A N/A N/A NIA NJA <br />Double shifts 53.03 50.91 41.00 N/A N/A N/A N/A IJ/A N/A N/A N/A <br />Triple shifts 52.70 50.61 90.67 N/A HIA N/A N/A N/A NIA N/A N/A <br />Nech.labor-Dover d BOPS N/A N/A NIA 52.13 NIA S2,S9 N1A N/A N/A klA N/A <br />-Attach. f2 N/A N/A NIA 90.25 N/A 50,42 N/A NIA N/A NIA N/A <br />~el/lobe -Doeer d BOPS N/A N/A NIA N/A N/A N/A NIA 52.92 30.68 SO.OU 90.23 <br />-Attach, f2 N/A N/A N/A NlA N/A NIA N/A 50,00 SU.U3 YU,UO 9U.13 <br />