Laserfiche WebLink
ADO DIVISION OE MINERALS AND 6EOLOOY <br />COST 6 PERFORMANCE DATA NORKSHEET <br />ine Make 6 Model: Cat D8N <br />Dozer Blade: Semi-Universal <br />Attachment 51: ROPS Cab <br />Attachment 52: <br />Last Cost Revision: May, 1991 <br />EAUIPMENT CASTS (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 />41 Caterpillar Performance Handbook <br />------------ Base Ownership 6 Overhaul Costs ------ ------.- ------- ------- Base Operating Costs ----°- -------- <br /> Ownership ( Overhaul ~ Field Repair I <br />Depreciation <br />--------------------------------- CFC <br />--------------- overhead <br />------------ Labor <br />------- Parts <br />--------- Labor <br />------- Parts . <br />------ Fuel <br />-------------- tube <br />------- Tires <br />------ G.F.C. <br />-------- <br />--------------------------------- <br />Machine : 520.16 --------------- <br />57.32 ------------ <br />55.40 ------ <br />54.22 --------- <br />59.10 ------- <br />54.69 -------- <br />57.34 ---- <br />511. --------- <br />92 ------ <br />12.49 ------ <br />50.00 -------- <br />51.22 <br />Attachment 52 : t0.00 50.00 50.00 50.00 50.00 SD.DO 50,00 50. 00 SO-00 50.00 f0.00 <br />Attachment R2 : 50.00 50.00 50.00 50.00 50.00 E0.00 50.00 f0. D0 SO.DO 50.00 50.00 <br />ADJUSTMENT FACTORS (CECG) <br />Factor Description Base Yalue Adj. Value Multiplier <br />Acquisition cost: 5285,880.00 5230,326.37 0.806 <br />Econ. life hrs.-machine: 10,445 ]0,455 D.999 <br />-attach. 51: 8,8DD 8,80D 1.000 <br />-attach. 52: NJA N/A 1.000 <br />Annual use haurs: 2,112 1,525 1.385 <br />Mechanic's labor cost: 524.78 521.95 0.805 <br />Fuel cost/gal.-gasoline: 51.12 51.12 1,000 <br />-diesel: 50.87 50.87 1.000 <br />Lube cost: 52.99 E2.94 1.000 <br />Tire life hours: 0 0 1.000 <br />Tire factor: 0 0 1.000 <br />Tire cost: 50.00 50.00 1.000 <br />ADJUSTED EOUIPNENT COSTS <br />AGAUISITiON COST BREAKDONN <br />Cost Elements (CECG) Factor Adj. Cost <br />Base purchase price E285,880 .00 <br />Less dealer discount 0.100 S2f•,588 .00 <br />Plus freight 0.020 55,717 .5D <br />Plus dealer charges 0.005 51,429 .40 <br />~NLRG estimate "'""" ""' <br />Adjusted purchase price 2264,439 .00 <br />Plus lases.: Sales @ 3X 57,933 .17 <br /> SNM @2X ;5,288 .79 <br />Less tine cast S0 .00 <br />Less salvage value 0.179 547,334.58 <br />Net acquisition cost <br />------------------------- <br />------- 5230,326.31 <br />------------ <br /> ~----- ---- Adjusted Uwnership 6 Overhaul Costs ---- ------{- ------ <br />Acquisition cost i1b.24 N/A NJA N%A N/A II%A <br />Ecor~.life -Dozer & BOPS 515.23 N/A NJA 54.22 59.09 54.59 <br />-Attach. 52 N%A NJA N/A SO.DO 50.00 50.00 <br />Annual usage 522.49 510.14 57.48 N,lA N/A NJA <br />Double shifts 516.87 25.07 53.74 N/A N/A N/A <br />Triple shifts 215.00 23.38 S2.49 N/A NjA NJA <br />Nech.labor-Dozer 8 BOPS NJA N/A N/A 13.74 N/A S4.IS <br />-Attach. 22 NJA N/A N/A 50.00 NJA 20.00 <br />Fueljlube -Gazer & ROPS N/A N/A N/A N/A NJA NjA <br />-Attach. i2 N/A N/A NJA NJd N/A NJA <br />--- Adjusted Operating Costs ------------- <br />N/A NJA NJA NJA N/A <br />57.33 NJA N(A NJA N/A <br />50.00 NJp NJA NJA Njd <br />N/A NJA N/A N(A N/A <br />NJA N/A NJA NJA N/A <br />N)A N%A NJA N/A NJA <br />N/A N/A NjA Njd NJd <br />N/A N/A N/A NJA N/A <br />N/A S1I.92 52.99 50.00 51.22 <br />N/A 20.00 50.00 50.00 50.00 <br />