PERMFILE66299

• Permit No: M1994081
• IBM Index Class Name: Permit File
• Doc Date: 11/28/1994
• Doc Name: BOND CALCULATION
• Media Type: D
• Archive: No

COLORADO DIVISION OF MINERALS AND GEOLOGY
MOTOR GRADER COST 8 PERFORMANCE DATA NORKSHEET
Machine Make 8 Model: GT 120 SERIES G
Attachment N1: N/A
Attachment N2: N/A
Last Cost Revision: May, 7991
BASE EOUIPMERT COSTS (CRG)

I
sheet I Of 2 sheets
REFERENCES: 1) Cost Reference Guide (CRG)
2) Lontrattors Equipment Cost Guide (CECG)
3) Colorado Contractors Assoc ietion
Naga Rate Schedule
4) Caterpillar Performance XaMbook
~ ------------ Bese Ownership 8 Overhaul Costs ---------•---~ --------------- Bese Operating Costs ------- ------
Ownership ~ Overhaul ~ Field Repair
Depreciation CFC Overhead ~ Labor Perts~ Labor Parts ~ Fuel Lube Tires G.E.C
__ ______ ________~ ____________________________________~____________._________________________________ ___z__
Machine 76.25 73.00 72.20 57.23 72.59 f1.11 f1.94 75.37 57.27 f1.13 50.7
Attachrent N1 70.00 70.00 70.00 f0.00 f0.00 70.00 f0.00 70.00 f0.00 f0.00 70.0
Attachment N2 f0.00 70.00 70.00 70.00 f0.00 70.00 f0.00 70.00 70.00 70.00 70.0
COST ADJUSTMENT FACi0R5 (CECG)
ACW ISI TI ON COST BREAKDONN
Factor Description
______
_________
_______ Base Value
_______ Adj. Value
______ Multiplier
_____ ~ Cost Elements (CECG)
---___
---__ Factor
- Adj. Cost
---_
_
_
____
___
Acquisition cost: __
____
f116,360.00 _
______
f86, 738.05 _
______
0.740 I
~ -_____-
.-----
Bese purchase price --___-- --_-___
5116,360.00
Econ. life hrs.-machine: 13,850 13,850 1.000 ~ Less dealer discount 0.702 f11,868.72
-attach. N1: N/A N/A 7.000 ~ Plus freight 0.013 f1,512.68
-attach. N2: N/A N/A 7.000 ~ Plus dealer cherges• 0.005 7581.80
Annual use hours: 2,112 1,600 1.320 ~ •MLRD estimate -----------
Mechanic's labor cost: 524.78 721.95 0.886 ~ Adjusted purchase price (706,585.76
Fuet cost/gel.-gasoline: 51.12 f1.12 7.000 ~ Plus taxes: Sales ~ 3X f3, 797.57
-diesel: f0.87 f0.87 1.000 ~ SMM N2X f2, 137. Tt
tube cost: f1.27 71.27 1.000 ~ Less Lire cost 53,607.76
Tire life hours: 3,000 3,220 0.932 ~ Less selvage value 0.208 522,169.84
Tire factor: N/A 0 7.000 ~ ------------
Tire cost: 53,390.00 f3,607. 16 7.064 ~ Net acquisition cost f86, 136.05
ADJUSTED EW IPMENT COSTS
----- ----- Adjusted Ownership 8 Overhaul Costs -----------~------------- Ad justed Operating Costs ------ -----
=ee=:::ccccce::cc:::::: evv=eeec::::eeeccceseccee:::::::::c:::=ee::===evvvvv:=c:czec:::::::_ eee:===cc::_ oeeeeceec==csc:==a:_::ee:ce
Acquisition cost 74.63 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/
Econ.life -Grader/att.N1 74.63 N/A N/A 51.23 72.59 f1.11 f1.94 M/A N/A N/A N/
-Attachment N2 N/A N/A N/A 70.00 70.00 70.00 f0.00 N/A N/A M/A N/
Annual usage 76.11 73.96 72.90 N/A N/A M/A N/A N/A N/A N/A N/
Double shifts ~ 74.58 71.98 57.45 N/A N/A N/A N/A N/A N/A N/A N/
Triple shifts f4.07 77.32 50.97 N/A N/A N/A N/A N/A N/A N/A N/
Mech. lbr -Grader/att.N1 N/A N/A N/A f1.09 N/A 70.98 N/A N/A N/A N/A N/
-Attachment N2 N/A N/A N/A 70.00 N/A 50.00 N/A N/A N/A N/A N/
Fuel/lobe -Grader/att. N1 N/A N/A N/A N/A N/A N/A N/A 75.37 f1.27 f1.20 f0.1
-Attachment N2 N/A N/A N/A N/A N/A N/A N/A 70.00 70.00 70.00 f0.0