|
,,...'°AJC ;1715:,):I DF ;!1N E7.~:,8 ~.,~. :i~~;. ~~i :~
<br />:;-338 COSTA PBRFORMANCR DATA WO8HS3FRT
<br />..........- ............................
<br />!lachiae hake i Model: Cat D8L
<br />...............
<br />Dover Blade: Uoivetsal
<br />Attachaent 41: BOPS Cah
<br />Attacheent 42:
<br />Last Cost 8evision: May, 1992
<br />~ASB B(aUIPMBNT C09TS (C8C1
<br />sheet 1 of 2 sheets
<br />8BF68BNCBS: 11 Coat Reference Ouide (CBGI
<br />2I Contractors Bquipaent Cost Guide (CBCCI
<br />31 Colorado Contractors Association
<br />Wage Bate Schedule
<br />41 Caterpillar Perfor~ance Bandbook
<br />------_------ Base Ownership i Overhaul Coata ------ -------;- ------ -------- Base Operating Casts ------- --------
<br /> Owaetahip ; Over haul Field Repair ;
<br />Depreciation CFC Overhead ; Labor Perts~ Labor Porte ; Fuel Lube Tires C.B.C.
<br />Machine f24.4T 17,38 56.40 14.22 !11.18 f4.69 19,02 !10.48 f3.29 10.00 f1.50
<br />Attachueot 51 10.00 50.00 50.00 f0.00 10.00 f0.00 10.00 10.00 50.00 f0.00 10,00
<br />Attachnent 42 : 10.00 10.00 fO.OD SD.OD 50.00 10,00 10.00 fD.OD 10.00 50,00 10.00
<br />C09T ADJU9TNBNT FACTORS (CBCCI
<br />Factor Description Baee Value
<br />Acquisition cost: 1351,275.00
<br />.:en. li;e hrs.-aachine: 10,445
<br />-attach, 11: 8,800
<br />-attach. 52: NIA
<br />Annual use hours: 2,112
<br />Mechanic's labor cost: 124.78
<br />Fuel cost/gal.-gasoline: 11.12
<br />-diesel: 10.87
<br />Cube coat: 13,29
<br />Tire life hours: 0
<br />Tire factor: 0
<br />Tire cost: 10.00
<br />ADJU9T8D BQU[PMBNT CDSTS
<br /> ACQUISITION COST BBBABDOYN
<br />Adj. Value Multiplier Coet Bleneote (CBCCI Factor Adj, Coet
<br />1283,013.49 0,806 Base purchase price 1351,275.00
<br />10,455 D,399 Lese dealer discount 0.100 135,127,50
<br />8,800 1,000 Plus freight 0.020 17,025.50
<br />N/A 1.000 Plus dealer charges 0,005 51,756,38
<br />1,525 1,385 rNLBD estivate "" " " ""
<br />121.35 0,886 Adjusted purchase price 5324,929,38
<br />51.12 1.000 Plus tares: 9alea B 3S 19,747.88
<br />50.81 1.000 SMN A2S 56,498.59
<br />13,29 1.000 Lese fire coat 50.00
<br />0 1.000 Less salvage value O,lT9 558,162.36
<br />0 1,000 ; "" """"
<br />10,00 1,000 ; Net acquisition coat 1283,013.49
<br /> ;---------- Adjusted Ownership i Overhaul Coete ---- -------;- -------- ---- Adjusted Operating Costs ------ -------
<br />Acquisition cost f19,96 NIA N!A NIA NIA NIA NIA NIA N/A NIA N/A
<br />8con.lLFe -Dover A BOP9 !19,94 N/A N/A 14.22 111.17 14.69 J9.Ol N/A N!A NIA NIA
<br />-Attach. S't N/A N/A N/A f0,U0 s0.00 50.00 50.00 N/A NIA N/A N!A
<br />Annual usage 127.64 510.22 58.86 N/A NIA N/A N/A N/A N/A NIA N/A
<br />Douhle shifts !20.73 ;5.11 54.43 N/A NIA NIA N/A NIA NIA N/A NIA
<br />Triole shifts 518.43 53.40 52.95 N/A N/A N/A NIA N/A NIA N/A N/A
<br />Nech.!abor-Goner A BOPS NIA N/A NIA 13.74 NIA 54,15 N/A N/A NIA NIA NIA
<br />-Attach. 12 N/A NJA N/A 50.00 N1A 50.00 NIA NIA NIA N1A NIA
<br />Fuellluhe -Dater A BOPS NIA NIA NlA N(A N1A N1A NIA 510.78 53.29 50.00 11,50
<br />-Attach. 52 NIA NIA N/A N!A N/A N/A N/A 50.00 50.00 50.00 50.00
<br />
|