Laserfiche WebLink
<br />COLORADO DIVISION OF MINERALS AND GEOLOGY <br />DOZER LOST 8 PERFORMANCE DATA WORKSHEET <br />Machine Make b Model: Lat D8N <br />Dozer Blade: UNIVERSAL <br />Attachment #1: ROPS Cab <br />Attachment #2: 3-shank ripper <br />Last Cost Revision: April. 1995 <br />BASE EQUIPMENT COSTS (CRG) <br />sheet 1 of 2 sheets <br />REFERENCES: 1) Cost Reference Guide (CRG) <br />2) Contractors Equipment Cost Guide (CECG) <br />3) Colorado Contractors Association <br />Wage Rate Schedule <br />4) Caterpillar Performance Handbook <br />~----------- Base Ownership & Overhaul Costs ------------~--------------- Base Operating Costs ---------~~---- <br />~ Ownership ~ Overhaul ~ Field Repair ~ <br />~ Depreciation CFC Overhead ~ Labor Parts Labor Parts ~ Fuel Lube Tires G.E.C. <br />Machine 517.05 58.86 56.52 14.63 511.63 55.14 59.35 59.91 53.25 50.00 51.56 <br />Attachment #1 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 <br />Attachment #2 53.40 51.06 50.79 50.77 51.33 51.41 51.11 50.00 50.29 50.00 50.93 <br />LOST ADJUSTMENT FACTORS (CECG) <br />Factor Description Base Value Adj. Value Multiplier <br />Acquisition cost: 5358.560.00 5288.882.83 0.806 <br />Econ. life hrs.-machine: 13.245 10.455 1.267 <br />-attach. #1: 11.000 11.000 1.000 <br />-attach. #2: 8,200 8,200 1.000 <br />Annual use hours: 2.112 1,525 1.385 <br />Mechanic's labor cost: 527.15 523.32 0.859 <br />Fuel cost/gal.-gasoline: 51.15 51.15 1.000 <br />diesel: 50.94 50.94 1.000 <br />Cube cost: 53.25 53.25 1.000 <br />Tire life hours: 0 0 1.000 <br />Tire factor: 0 0 1.000 <br />Tire cost: 50.00 so.oo 1.000 <br />ADJUSTED EQUIPMENT COSTS <br />ACQUISITION COST BREAKDOWN <br />Cost Elements (CECG) Factor Adj. Cost <br />Base purchase price 5358 .560. 00 <br />Less dealer discount 0.100 535 .856. 00 <br />Plus freight 0.020 57 .171. 20 <br />Plus dealer charges* 0.005 51 .792. 80 <br />*MLRD estimate ---- ----- --- <br />Adjusted purchase price 5331 .668. 00 <br />Plus taxes: Sales @ 3X 59 .950. 04 <br /> SMM @2X 56 ,633. 36 <br />Less tire cost 50. 00 <br />Less salvage value 0.179 559 .368. 57 <br />Net acquisition cost 5288.882.83 <br />Adjusted Ownership 8 Overhaul Costs ---------~------------- Adjusted Operating Costs <br />Acquisition cost 516.48 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A <br />Econ.life -Dozer 8 ROPS 520.87 N/A N/A 55.87 114.73 56.51 511.85 N/A N/A N/A N/A <br />-Attach. #2 N/A N/A N/A 50.98 51.68 51.79 51.41 N/A N/A N/A N/A <br />Annual usage 522.82 513.74 510.12 N/A N/A N/A N/A N/A N/A N/A N/A <br />Double shifts 517.11 56.87 55.06 N/A N/A N/A N/A N/A N/A N/A N/A <br />Triple shifts 515.22 54.51 53.37 N/A N/A N/A N/A N/A N/A N/A N/A <br />Mech.labor-Dozer 8 ROPS N/A N/A N/A 55.04 N/A 55.59 N/A N/A N/A N/A N/A <br />-Attach. #2 N/A N/A N/A fU.04 N/A 51.53 N/A N/A N/A N/A N/A <br />Fuel/lube -Dozer 8 ROPS N/A N/A N/A N/A N/A N/A N/A 59.91 53.25 so.oo 51.56 <br />-Attach. #2 N/A N/A N/A N/A N/A N/A N/A 50.00 50.29 50.00 50.93 <br />