Laserfiche WebLink
TABL <br />OOLORADO DIVISION OF MINERALS AND GEOLOGY <br />I DOZER COST i PERFORMANCE DATA NDRKSHEET <br />Machine Meke 8 Model: Cat D8N <br />Dozer Blade: UNIVERSAL <br />Attachment #1: ROPS Ceb <br />Attachment ft2: 3-shank ripper <br />Lest Cost Revision: April, 1995 <br />~ BASE EQUIPMENT COSTS (CRG) <br />sheet 1.of 2 sheets <br />REFERENCES: 1) Cost Reference Guide (CRG) • <br />2) Contractors Equipment Cost Guide (CECG) <br />3) Colorado Contractors Association <br />Rage Rate Schedule <br />4) Caterpillar Performance Nartdbook <br />~----------- Base Ownership 8 Overhaul Costs ------------~- ------ -------- Base Operating Costs ------- ------ <br />Ownership ~ Overhaul ~ Field Repair <br />Depreciation CFC Overhead ~ Labor Parts labor Parts ~ Fuel Lube Tires G.E-: <br />~__x- -a_____ _____e_a_:___-___ _ _ __xec:==er= -vm~maseea-~rz--s~-===aec-:_ :_ :eceaecvc=ex::e:::x==:: <br />Mach ine fT7.05 E8.86 56.52 f4.63 ET1.63 55.14 59.35 f9.91 E3.25 50.00 s1.~ <br />Attachment #1 f0.00 f0.00 f0.00~ 50.00 50.00 f0.00 50.00 50.00 50.00 E0.00 f0.~ <br />Attachment #2 53.40 f1.06 f0.79 50.77 f1.33 f1.41 E1.11 f0.00 50.29 f0.00 SO.'>>: <br />ADJUSTMENT FACTDRS (CECG) <br />ACQUISITION COST BREAKDOIai <br />Feetor Description Base Value Adj. Value Multiplier ~ Cost Elements (CECG) Factor Adj. Cost <br />Acquisition cost: 5358,560.00 5288,SBZ.83 0.806 ~ Base purchase price (358,560.00 <br />coon. life hrs,-machine: 13,245 10,455 1.267 ~ Less dealer discount 0.100 535,856.00 <br />-attach. #1: 17,000 11,000 1.000 ~ Plus freight . 0.020 f7, 171.20 <br /> <br />-attach. #2: <br />8,200 <br />8,200 <br />1.000 <br />~ <br />Plus dealer charges• <br />0.005 <br />f1, 792.80 • <br />Amual use hours: 2,112 1,525 1.385 ~ 'NERD estimate ---------- <br />Mechanie's labor cost: 527.15 523.32 0.859 ~ Adjusted purchase price (331,668.00 <br />uel cost/gal.-gasoline: E1.15 E1.15 1.000 ~ Plus taxes: Sales a 3X 59,950.04 <br />-diesel: (0_94 50.94 1.000 ~ SMN •12X (6,633.36 <br />Luba cost: (3.25 (3.25 1.000 ~ Less tire cost 50.00 <br />Tire life hours: 0 0 7.000 ~ Less salvage value 0.179 159,368.57 <br />Tire factor: 0 0 1.000 ~ ----------- <br />Tire cost: E0.00 50.00 1.000 ~ Net acquisition cost 1288,882.83 <br />~µ~JUSTED EQUIPMENT COSTS <br />II ~--- ------- Adjusted Ownership 8 Overhaul Costs -- -------~------------- Adjusted Operating Costs ----- ------- <br />-L -~ 3 3 -¢-_____ ______ ~ = i <br />- <br />iAAuryisition cost E16.48 'N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A <br />Econ.life -Dozer i ROPS 520.87 N/A N/A (5.87 514.73 (6.51 E11.85 N/A N/A N/A N/a <br />-Attach. #2 N/A N/A N/A 50.98 (1.68 E1.79 E1.41 N/A N/A N/A N/A <br />Amual usage E22.82 513.74 (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 (5.06 N/A N/A N/A N/A N/A N/A N/A N/A <br />Triple shifts ~~ (15.22 54.57 53.37 N/A N/A N/A N/A N/A N/A N/A N/A <br />Ilech.labor-Dozer i ROPS N/A N/A N/A E5.04 N/A (5.59 N/A N/A N/A N/A N/A <br />-Attach. #2 N/A N/A N/A (0.84 N/A E1 .53 N/A N/A N/A N/A N/A <br />Fuel/lobe -Dozer i ROPS N/A N/A N/A N/A N/A N/A N/A 59.91 53.25 50.00 51.56 <br />-Attach. #2 N/A N/A N/A N/A N/A N/A N/A 50.00 E0.29 (0.00 50.93 <br /> <br />23-1-6 <br />REVISED 01/30/96 <br />