Laserfiche WebLink
~OLORADO DIVISION OF MINERALS AND 6EULOGY • <br />DD2ER COST d PEAFORRARCE DATA NOAISHEET <br />Machine Make d Model: Cat DBN <br />Dozer Blade: Seei-Universal <br />Attachment tl: ROPS Cab <br />Attachment t2: 3-shank ripper <br />Last Cost Revision: MaY, 1991 <br />BASE EAUIPNENT COSTS (CRG) <br />-------------------------- <br />-------------------------- <br />Machine <br />Attachment tl <br />Attachment t2 <br />COST ADJUSTMENT FACTORS (CECG) <br />Factor Description <br />Acquisition cost: <br />Econ. life hrs.-machine: <br />-attach. tl: <br />-attach. 12: <br />Annual use hours: <br />Mechanic's labor cost: <br />Fuel cost/gal.-gasoline: <br />-diesel: <br />Lube cost: <br />Tire life hours: <br />Tire factor: <br />Tire cost: <br />ADJUSTED EAUIPNENT COSTS <br />- - <br />------------------------- <br />Acquisition cost <br />Econ.life -Doter d ROPS <br />-Attach. t2 <br />Annual usage <br />Double shifts <br />triple shifts <br />Mech.labor-Doter d ROPS <br />-Attach, t2 <br />Fuel/lobe -Doter a ROPS <br />-Attach. t2 <br />------- Base Ownership 6 Overhaul Costs ------- ------1- ------- ------- Base Operating Costs ------- ----- --- <br /> Oxnership ~ Overhaul ~ Field Repair <br />Depreciation CFC Overhead ~ Labor Parts Labor Parts ~ Fuel Lube Tires G.E. C. <br />------------ <br />520.16 ------------- <br />57.32 -------------- <br />55.40 -------- <br />=4.22 -------- <br />=9.10 ------- <br />54.69 -------- <br />57.34 ----- <br />511. --------- <br />92 ------- <br />(2.99 ------- <br />50.00 ---- <br />51. ---- <br />22 <br />(0.00 =0.00 (0.00 50.00 50.00 50.00 (0.00 50. 00 10.00 50.00 =0. 00 <br />52.93 50.93 SD.SB 10.70 51.03 51.29 40. B8 =0. 00 50.23 50.00 50. 73 <br />sheet 1 of 2 sheets <br />REFERENCES: 1) Cost. Reference Guide (CR6) <br />2) Contractors Equipment Cost Guide (CECGI <br />31 Colorado Contractors Association <br />Nage Rate Schedule <br />41 Caterpillar Performance Handbook <br />ACAUISITION COST BREANDONN <br />Cost Elements (CECG) Factor Adj. Cost <br />ease Value Adj. Value Multiplier <br />5285,880.00 <br />10,445 <br />8,800 <br />8,200 <br />2,112 <br />524.78 <br />=1.12 <br />40.87 <br />42.99 <br />0 <br />0 <br />4D.00 <br />(230,326.37 <br />10,455 <br />8,800 <br />8,200 <br />1,525 <br />121.95 <br />11.12 <br />50.87 <br />42.99 <br />0 <br />0 <br />40.00 <br />0.806 <br />0.999 <br />1.000 <br />1.000 <br />1.385 <br />0.886 <br />1.000 <br />1.000 <br />1. ooD <br />1.000 <br />1.000 <br />1.000 <br />Base purchase price <br />Less dealer discount <br />Plus freight <br />Plus dealer charges# <br />4MLRD estivate <br />Adjusted purchase price <br />Plus fazes: Sales E 3Z <br />sMM @2z <br />less tire cost <br />Less salvage value <br />42as,eeo.Do <br />0.100 528,586.00 <br />D.020 55,717.60 <br />0.005 =1,429.40 <br />5264,439.00 <br />47,933.11 <br />55,288.78 <br />E0.00 <br />0.179 447,334.58 <br />Net acquisition cost <br />-------------------- <br />4230,326.37 <br />---------- Adjusted Ownership d Overhaul Costs ----- ------~- ------- ----- Adjusted Uperating Costs ------ ------- <br />------------------- <br />f18.60 ------------ <br />N/A ------------ <br />N/A -------- <br />N/A --------- <br />N/A ------- <br />N/A -------- <br />N/A ------- <br />N/A --------------- <br />N/A ------- <br />N/A ------- <br />N/A <br />418.59 N/A H/A 44.22 49.09 44.69 47.33 H/A N/A N/A N/A <br />N/A N/A N/A 40.10 41.03 41.29 SO. BA N/A N/A N/A NJA <br />425.76 411.43 48.28 N/A N/A N/A N/A H/A N/A N/A N/A <br />419.32 45.71 44.14 NJA N/A N/A N/A N/A N/A N/A N/p <br />511.18 43.80 42.76 N/A N/A N/A N/A N/A N/A N/A H/A <br />N/A N/A N/A 43.14 N/A 44.15 N/A N/A N/A N/A N/A <br />N/A N/A N/A 40.62 N/A 41.14 N/A H/A N/A N/A N/A <br />N/A N/A N/A N/A N/A N/A N/A 411.92 52.99 40.00 41.22 <br />N/A N/A N/A N/A N/A N/A N/A 40.00 50.23 40.00 40.73 <br />