Laserfiche WebLink
• <br />COLORADO DIVISION OF MINERALS AND GEOLOGY <br />DOZER COST 8 PERFORMANCE DATA YORKSHEET <br />Nech ine Make 8 Model: Cat D9N <br />Dozer Blade: UNIVERSAL <br />Attachment #1: ROPS Cab <br />Attachment #2: <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 Contrec tors Association <br />Yage Rate Schedule <br />4) Caterpillar Performance Handbook <br />-------- Bese Ownership 8 Overhaul Costs ------------~--------------- Bese Operating Costs -------------- <br />Ownership ~ Overhaul ~ Field Repair <br />Depreciation CFC Overhead ~ Labor Perts~ Labor Parts ~ Fuel Lube Tires G.E.C. <br />Machine 219.30 211.48 28.05 55.27 517.45 26.17 f14.16 512.17 24.74 50.00 52.36 <br />Attachnent #1 20.00 50.00 50.00 50.00 50.00 50.00 50.00 f0.00 50.00 50.00 50.00 <br />Attachment #2 20.00 f0.00 50.00 20.00 50.00 20.00 20.00 50.00 20.00 50.00 50.00 <br />COST ADJUSTMENT FACTORS (CECG) <br /> A[OUISITIQN COST BREAKDOYN <br />Factor Description <br />------------------------- Bese Value <br />---------------- Adj. Value <br />-------------- Multiplier <br />----------- ~ Lost Elements (CECG) <br />-__----___-______-_---__ Factor <br />-_____-- Adj. Cost <br />_---__-_____ <br />Acquisition cost: f470,330.00 5363,474.58 0.773 I <br />~ 8ase purchase price 2470,330.00 <br />Econ. life hrs.-machine: 15,350 11,500 1.335 ~ Less dealer discount 0.085 239,978.05 <br />-attach. #1: 11,000 11,000 1.000 ~ Plus freight 0.020 59,406.60 <br />-attach. #2: N/A N/A 1.000 ~ Plus dealer charges' 0.005 22,351.65 <br />Annual use hours: 2,112 1,850 1.142 ~ 'MLRD estimate ------------ <br />Mechanic's Labor cost: 527.15 f23.32 0.859 ~ Adjusted purchase price 2442,110.20 <br />Fuel cost/gal.-gasoline: f1.15 51.15 1.000 ~ Plus taxes: Sales iJ 3X f13, 263.31 <br />•diese l: 50.94 20.94 1.000 ~ SMM a2X 28,842.20 <br />Cube cost: 24.18 24.18 1.000 ~ Less Lire cost 20.00 <br />Tire life hours: 0 0 1.000 ~ Less salvage value 0.228 2100,801.13 <br />Tire factor: 0 0 1.000 ~ ------------ <br />Tire cost: f0.00 50.00 1.000 ~ Net acquisition cost 5363,414.58 <br />ADJUSTED EQUIPMENT COSTS <br /> ---------- Adjusted Ownership 8 Overhaul Costs - --------~-----------•- Ad justed Operating Costs ------ -----~ <br /> <br />Acquisition cost 214.91 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/l. <br />Econ.life -Dozer 8 ROPS 219.91 N/A N/A t7.03 523.29 58.24 218.90 N/A N/A N/A N/I. <br />-Attach. #2 N/A N/A N/A 20.00 20.00 20.00 50.00 N/A N/A N/A N/I. <br />Annual usage 517.02 213.11 59.19 N/A N/A N/A N/A N/A N/A N/A N/i. <br />Double Shifts 214.93 26.55 54.60 N/A N/A N/A N/A N/A N/A N/A N/i <br />Triple shifts f13.28 24.36 53.06 N/A N/A N/A N/A N/A N/A N/A N/i <br />Nech.labor-Dozer 8 ROPS N/A N/A N/A f6.04 N/A 57.08 N/A N/A N/A N/A N/r <br />-Attach. #2 N/A N/A N/A f0.00 N/A 20.00 N/A N/q N/A N/A N/" <br />Fuel/lube -Dozer 8 ROPS N/A N/A N/A N/A N/A N/A N/A 512.17 24.74 50.00 52.3`_ <br />-Attach. #2 N/A N/A N/A N/A N/A N/A N/A 20.00 20.00 20.00 SO.OG <br />