REV95022

• Permit No: M1987103
• IBM Index Class Name: Revision
• Doc Name: ESTIMATING FORM BULLDOZER WORK
• Type & Sequence: AM1
• Media Type: D
• Archive: No

•
COLD@ADO MINND LAND @BCLAMATION DIYIBION

DOZB@ C09'P l PBBFOBNANC6 DATA NOBB9BBBT
....................................... n ,~ O ~ / .~~ ~~}~
v
1 v ` sheet 1 of
• r
Nachioe Mahe 1 Nodal: Cat D7B
""""" ""' @8FB8BMC68: 1) Coet 8efereece Cuide (CBCJ
~ Doaer Blade: Straight 2) Coattactore Bquipaent Cost Cuide (C6C
Attaehaent Il: BOPS Cab 3) Colorado COn traet0 re A88aC18t10n
Attachaeat 12: 3-ehaal ripper Nage Hate Schedule
• 4) Caterpillar Perforeaa ce BandbooA
Last Coet 8evieioo: Nay, 1991

BA9B BgUIPMBNT C09T3 (CBC)
~ ;------------ Baee Ownership 1 Overhaul Costa -----------•-;-- ------------- Base Oper ating Coats ----
Ownership Overhaul Field Bepeir ;
Depreciation CFC
Overhead Labor Perta~ Labor Parse
Fuel Lube Ti
• - - - - - -- -
-- ' - ---- •-- --- - =-
-- ---°- --- -- - - -
-
-=
--- --- ------- ------- -- °------ ---° :--
' -•-°--- -~ --- --- -
--
-------- -
c
Machine !16.02 16.08 ;4.19 ;2.52 ;6.91 fl.ll 15.58 ;9.48 ;2.38 ;0
Attachaent I1 f0.00 30.00 ;0.00 ;0.00 f0.00 ;0,00 ;0.00 ;0.00 ;0.00 ;0
~ Attachaent 12 : ;2,00 ;0,64 f0.40 ;0.28 ;0.11 ;0.47 10.95 ;0.00 ;D. I6 ;0

COST ADJD9TMBNT FACT083 (CBCC)
ACpUI9ITI0N C09T BBBABDONN
Factor Description Base Yalue Adj. Yalue Multiplier Cost Bleeente (CBCC) Factor Adj. Coat

Acquisition cost: 3229,810.00 ;173,013.04 O.T59 Baee purchaee price ;229,810.00
8con. life hrs,-sachine: 9,530 9,345 1.001 Leta dealer discount 0,085 ;19,363.85
-attach. I1: 8,800 8,800 1,000 Plus Freight 0.013 ;2,961.53 i
-attach. I2: 8,200 8,200 1.000 Plus dealer chergest O.OOS ;1,139.05
lnnual use hours: 2,112 1,395 1.514 ;
iNLBD eetioate
""""""
'
Mechanic's labor coat: ;24.78 ;21.04 0.849 Adjusted purchaee price ;212,546.T3
Fuel coF.t/gal.-gasoline: ;1.38 ;1.14 O.BZ6 Plus tares: Sales I JY ;6,376.40
-diesel: ;1.13 ;D.B9 0,488 SMM 92i ;4,250.93
Luba coat: ;2.38 f2.18 0.916 Lesa tire coat ;0.00
fire life hours: 0 0 1,000 Leee selvage value 0.236 ;50,161.03
Tire factor: 0 0 1,000 """ "" "
Ties coat: ;0.00 ;0.00 1.000 Net acquisition coat ;113,013,04

ADJUSTBD HgUlPMBNi CO3T3

--
----•--- Adjusted
Ownership 1
Overhaul Costa ---- Ad
-------;------------- sated 0 erating Coat
j p e -,
Acquisition cost ;13.69 N/A NIA NIA NIA NIA N/A NIA N/A N
• Bcon.life -Doter 1 BOPS ;13.69 NIA NIA ;2.52 f6.91 ;3.11 ;5.58 N/A NIA N
-Attach, 12 NIA N/A N/A ;0.28 ;0,72 ;0.47 ;0.75 N/A N/A N
Annua] usage ;20,72 ;10,17 ;6.95 NJA NIA N/A NIA N/A NIA N
•
.. Double shifts ;15.54 ;5,09 ;3.47 NIA NIA NIA N/A N/A N/A N
Triple shirts ;13.82 ;3.39 (2,31 N/A NIA N/A NJA N/A N/A N
Mech.:,abor-Doter l BOPS H/A N/A NIA ;2.14 NIA ;2,64 NJA NIA NIA N
•
,. -Attach. 12 NIA NIA NIA ;0.24 N/A ;0.40 N/A N/A N/A N
Fuelllube -Doter A OOPS N/A N/A NIA N/A N/A N/A NIA ;7.47 ;2.18 ;0.
-Attach, 12 NIA NIA N/A N/A NIA NIA NIA ;0.00 ;0.15 ;0.
•
• •
~