REV99652 - Laserfiche WebLink

Home Browse Search

COLORADO DIVISION OF MINERALS AND GEOLOGY DOZER COST d PERFORMANCE DATA WORKSHEET Hachine Hake d Model: Cat DBN Dozer Blade: SEMI-UNIVERSAL Attachment #I: ROPS Cab Attachment #2: 3-shank ripper Last Cost Revision: April. 1995 BASE EQUIPMENT COSTS (CRG) sheet 1 of 2 sheets REFERENCES: 1) Cost Reference Guide (CRG) 2) Contractors Equipment Cost Guide (CECGl 3) Colorado Contractors Association Wage Rate Schedule 4) Caterpillar Performance Handbook ~ ----------- Base Ownership d Overhaul Costs ----- --•----~- ------- ------- Base Operating Costs ------- ---- ---- ~ Ownership ~ Overhaul ~ Field Repair ~ ~ Depreciation CFC Overhead ~ Labor Parts Labor Parts ~ Fuel Lube Tires G.E .C. Machine 516.90 58.78 56 .52 54.63 511.53 55.14 59.27 59. 91 53.23 50.00 51. 55 Attachment #1 50.00 50.00 50 .00 50.00 50.00 50.00 50.00 50 .00 50.00 50.00 50 .00 Attachment #2 53.40 51.06 50 .79 50.77 51.33 51.41 51.11 50. 00 50.29 50.00 50 .93 COST ADJUSTMENT FACTORS (CECG) Factor Description Base Value Adj. Value Multiplier Acquisition cost: 5355.510.00 5286,425.52 0.806 Econ. life hrs.-machine: 13,245 10.455 1.267 -attach. #1: 11,000 11.000 1.000 -attach. #2: 8,200 8.200 1.000 Annual use hours: 2,112 1.525 1.385 Hechanit's Tatar cost: 527.15 523.32 0.859 Fuel cost/gal.-gasoline: 51.15 51.15 1.000 -diesel: 50.94 50.94 1.000 Lube cost: 53.23 53.23 1.000 Tire life hours: 0 0 1.000 Tire factor: 0 0 1.000 Tire cost: 50.00 50.00 1.000 ADJUSTED EQUIPMENT COSTS ACQUISITION LOST BREAKDOWN Cost Elements (CECG) Factor Adj. Cost Base purchase price 5355.510. 00 Less dealer discount 0.100 535.551. 00 Plus freight 0.020 51.110 .20 Plus dealer charges* 0.005 51.777. 55 *NLRD estimate ------ --- Adjusted purchase price 5328.846 .75 Plus taxes: Sales @ 3k 59.865. 40 SHM @2X 56,576 .94 Less tire cost 50 .00 Less salvage value 0.179 558.863 .57 Net acquisition cost 5286.425.52 ~---~~ ----- Adjusted Ownership d Overhaul Costs --- ~-----~- ------- ----- Adjusted Operating Costs ------ ------- Acquisition cost 516.36 N!A NIA NlA N!A NIA NIA NIA NIA NIA N/A Econ.life -Dozer d ROPS 520.72 N/A N/A 55.87 514.61 56.51 511.74 N/A N/A N/A N/A -Attach. #2 N/A N/A N/A 50.98 51.68 51.19 51.41 N/A N/A N/A N/A Annual usage 522.65 513.63 510.12 N/A N/A N/A N/A N/A N/A N/A N/A Double shifts 516.99 56.81 55.06 N/A N/A N/A N/A N/A N/A N/A N/A Triple shifts 515.11 54.54 53.37 N/A N/A N!A N/A N/A N!A N/A N/A Mech.labor-Dozer d ROPS N/A N/A N/A 55.04 N/A 55.59 N/A N/A N/A N/A N/A -Attach. #2 N/A N/A N/A 50.84 N/A 51.53 N/A N/A N/A N/A N/A Fuel/Tube -Dozer d ROPS N/A N7A NIA N1A NlA NIA N/A 59.91 53.23 fO.OD 51.55 -Attach. #2 N/A N/A N/A N/A N/A N/A N/A 50.00 50.29 50.00 50.93