Laserfiche WebLink
COLORADO DIVISION OF MINERALS AND GEOLOGY <br /> D0ZER / RIPPER COST 8 PERFORMANCE DATA WORKSHEET sheet 1 of 2 <br /> ------------------------------------------------ <br /> Make 8 Model : Cat DIIN <br /> Dozer Blade : UNIVERSAL REFERENCES: 1) Cost Reference Guide (CRG) <br /> Attachment N1 : ROPS Cab 2) Contractors Equipment Cost Guide (CECG) <br /> Rear Ripper : 3-shank ripper 3) Colorado Contractors Association (CCA) <br /> Wage Rate Schedule <br /> Revision Date : April, 1995 (CRG data) 4) Caterpillar Performance Haridbook <br /> (Labor Rate data) <br /> -------------- <br /> BASE EQUIPMENT COSTS (CRG) <br /> ---------- Base Ownership 8 Overhaul Costs ----------- --------------- Base Operating Costs --------------- <br /> Ownership I Overhaul Field Repair <br /> Depreciation CFC Overhead I Labor Parts Labor Parts I Fuel Lube Tires G.E.C. <br /> Machine : $17.05 58.86 $6.52 $4.63 $11.63 $5.14 59.35 $9.91 53.25 $0.00 51.56 <br /> Attachment M1 : $0.00 SO.00 $0.00 $0.00 $0.00 50.00 $0.00 50.00 SO.00 SO.00 SO.00 <br /> Rear Ripper : $3.40 $1.06 $0.79 50.77 $1.33 $1.41 $1.11 $0.00 SO.29 $0.00 SO.93 <br /> COST ADJUSTMENT FACTORS (CECG) <br /> ACQUISITION COST BREAKDOWN <br /> Factor Description Base Value Adj. Value Multiplier Cost Elements (CECG) Factor Adj. Cost <br /> ---------------------------------------------------------- -------------------------------------------- <br /> Acquisition cost : $358,560.00 $288,882.83 0.806 Base purchase price 5358,560.00 <br /> Econ. life hours : 13,245 10,455 1.267 Less dealer discount 0.100 $35,856.00 <br /> -attach. q1 : 11,000 11,000 1.000 Plus freight 0.020 57,171.20 <br /> Rear ripper : 8,200 8,200 1.000 Plus dealer charges- 0.005 $1,792.80 <br /> Annual use hours : 2,112 1,525 1.385 •MLRD estimate ------------ <br /> Mach. labor cost : $27.15 $23.32 0.859 Adjusted purchase price $331,668.00 <br /> Fuel S/gal. -gas : $1.15 $1.15 1.000 Plus taxes: Sales a 3% 59,950.04 <br /> -diesel : SO.94 SO.94 1.000 SMM a2% $6,633.36 <br /> Lube cost : $3.25 $3.25 1.000 Less tire cost $0.00 <br /> Tire life hours : N/A N/A 1.000 Less salvage value 0.179 $59,368.57 <br /> Tire factor : N/A N/A 1.000 ------------ <br /> Tire cost : N/A N/A 1.000 Net acquisition cost $288,882.83 <br /> ---------------------------------------------------------- -------------------------------------------- <br /> ADJUSTED EQUIPMENT COSTS <br /> -------- Adjusted Ownership 8 Overhaul Costs --------- ------------- Adjusted Operating Costs ------------- <br /> Acquisition cost $16.48 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A <br /> Econ.life-Machine: $20.87 N/A N/A 55.87 $14.73 $6.51 $11.85 N/A N/A N/A N/A <br /> -Rear ripper: N/A N/A N/A 50.98 $1.68 $1.79 $1.41 N/A N/A N/A N/A <br /> Annual usage $22.82 $13.74 $10.12 N/A N/A N/A N/A N/A N/A N/A N/A <br /> Double shifts 517.11 56.87 55.06 N/A N/A N/A N/A N/A N/A N/A N/A <br /> Triple shifts $15.22 54.57 $3.37 N/A N/A N/A N/A N/A N/A N/A N/A <br /> Mach. lbr-Machine: N/A N/A N/A $5.04 N/A $5.59 N/A N/A N/A N/A N/A <br /> -Rear Ripper: N/A N/A N/A 50.84 N/A $1.53 N/A N/A N/A N/A N/A <br /> Fuel/tube-Machine: N/A N/A N/A N/A N/A N/A N/A 59.91 53.25 $0.00 $1.56 <br /> -Rear Ripper: N/A N/A N/A N/A N/A N/A N/A $0.00 SO.29 SO.00 $0.93 <br />