Laserfiche WebLink
.. ~gADO DIVISION OF MINERALS AND GEOLOGY <br />D02ER COST 6 PEAFOANANCE DATA NOAISNEET sheet t of 2 sheets <br />Machine Make 6 Model: Cat D9N <br /> """""""' REFERENCES: 1) Cost Reference Guide (CR6) <br />Dozer Blade: Seoi-Universal 2) Contractors Equip~ent Cost Guide (CEC6) <br />Attacheent I1: ROPS Cab 3) Colorado Contractors Association <br />Attacheent 12: 3-shank ripper Nage Rate Schedule <br /> 41 Caterpillar Perfonance Handbook <br />Last Cost Revision: Nay, 1991 <br />BASE EAUIPNENT COSTS (CR6) <br /> ------------ Base Ownership 6 Overhaul Costs ------------- )--------------- Base Operating Costs ------- -------- <br /> Ownership ~ Overhaul ~ Field Repair <br /> <br />----------------------- Depreciation <br />------------------- CFC <br />--------------- Overhead ~ <br />------------- Labor Parts <br />------------- ; Labor. Parts ~ Fuel Lube <br />-------------------------------------- Tires <br />------- G.E.C. <br />-------- <br />----------------------- <br />Nachine ------------------- <br />: 530.18 --------------- <br />510.34 ------------- <br />57.15 ------------- <br />24.81 514.05 -------------------------------------- <br />55.63 511.42 514.63 53.90 ------- <br />50.00 -------- <br />51.90 <br />Attacheent 11 SO.00 50.00 50.00 50.00 SO.00 50.00 50.00 50.00 50.00 50.00 50.00 <br />Attacheent 12 : 54.D8 21.30 50.81 50.70 51.43 51.29 51.22 50.00 20.32 50.00 51.02 <br />COST ADJUSTMENT FACTORS (CEC6) <br />Factor Description Base Value Adj. Value Multiplier <br />ACAUISITION COST BREACDONN <br />Cost Ele~ents (CEC6) Factor Adj. Cost <br />Acquisition cost: 5386,360.00 5298,532.64 0.773 <br />Econ. life hrs.-oachine: 11,500 11,500 1.000 <br />-attach. I1: 0,800 8,800 1.000 <br />-attach. 52: 0,200 8,200 1.000 <br />Annual use hours: 2,112 1,850 1.142 <br />Mechanic's labor cost: 524.78 521.95 0.886 <br />Fuel cost/gal.-gasoline: 51.12 51.12 1.000 <br />-diesel: 50.87 SO.B7 1.000 <br />Lube cost: 53.90 53.90 1.000 <br />Tire life hours: 0 0 1.000 <br />Tire factor: 0 0 1.000 <br />Tire cost: <br />--------------------------- 50.00 <br />--------------- 50.00 <br />---------------- 1.000 <br />--------- <br />ADJUSTED EOUIPNENT COSTS <br /> <br />-------------------- ----- <br />---------- ----- Adjusted <br />-------------- Ownership t <br />------------- Overhaul Costs --- <br />------------------ <br />-------------------- <br />Acquisition cost ---------- - --- <br />526.47 ------------- <br />N/A ----------- <br />N/A ------- <br />N/A <br />Econ.life -Dozer 6 BOPS 526.47 N/A N/A 54.81 <br />-Attach. 12 NJA N/A N/A 50.10 <br />Annual usage 530.22 513.29 29.09 N/A <br />Double shifts S22.n7 56.64 24.54 N/A <br />Triple shifts 520.16 54.43 53.03 N/A <br />Nech.labor-Dozer 6 ROPS N/A N/A N/A 54.26 <br />-Attach. 12 N/A N/A N/A 50.62 <br />Fuel/lobe -Dozer t HOPS N/A N/A N/A N/A <br />-Attach. {2 N/A N/A N/A N/A <br />Base purchase price 5386,360.00 <br />Less dealer discount 0.085 532,840.60 <br />Plus freight 0.020 57,727.20 <br />Plus dealer charges4 0.005 51,931.80 <br />4NLRD estioate """""" <br />Adjusted purchase price 5363,178.40 <br />Plus fazes: Sales @ 3Z 510,895.35 <br /> SMM @2S 51,263.57 <br />Less fire cost 50.00 <br />Less salvage value 0;228 582,804.66 <br />Net acquisition cost 2298,532.64 <br />------------- Adjusted Operating Costs ------------ <br />N/A NJA NJA N/A N/A N/A N/A <br />514.05 55.63 511.42 N/A N/A N/A H/A <br />51.43 51.29 51.22 N/A N/A N/A N/A <br />N/A NJA NJA N/A N/A NJA NJA <br />N/A N/A N/A N/A N/A N/A H/A <br />N/A NJA NJA NJA N/A N/A N/A <br />N/A 54.99 N/A N/A N/A N/A N/A <br />N/A 51.14 N/A N/A N/A N/A N/A <br />N/A N/A NJA 514.63 53.90 50.00 51.90 <br />N/A <br />--------- N/A <br />-------- N/A <br />-------- 50.00 <br />---------- 50.32 <br />----------- 50.00 <br />------- 51.02 <br />-------- <br />