Laserfiche WebLink
<br />f 16.82 36.32 56.90 54.63 511.48 55.14 59.23 510.44 53.27 50.00 51.54 <br />50.00 50.00 30.00 50.00 10.00 50.00 50.00 50.00 50.00 50.00 50.00 <br />so.oo so.oo so.ao sD.oo so.oo sD.oo so.oo so.oo so.DO so.oo so.oo <br />COLORADO D[V ISIWI OF NINERALS AND GEOLOGY <br />DOZER COST b PERFORMANCE DATA WORKSHEET <br />Machine Hake 6 Model: Cat D8N <br />Dozer Blade: ANGLE <br />Attachment #1: ROPS Cab <br />Attachment #2: N/A <br />Las[ Cost Revision: April, 1996 <br />BASE EQUIPMENT COSTS (LRG) <br /> <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 />Wage Rate Schedule <br />41 Caterpillar Performance Handbook <br />~---~~------ Base Ownership b Overhaul Costs -~-~~~-~~--~~-~--~•--~--~-~- Base Operating Costs -~-----------~- <br />~ 0.+nership ~ Overhaul ~ Field Repair ~ <br />~ Depreciation CFC Overhead ~ Labor Part s~ Labor Parts ~ Fuel Lube Tires G.E.C. <br />Machine <br />Attachment #1 <br />Attachment #2 <br />COST ADJUSTMENT FACTORS (CECG) <br />Factor Description 8a se Ya lue Adj. Value Multiplier <br />Acquisition cost: 5353.810 .00 5272.112 .19 0.769 <br />Econ. life hrs.-machine: 13. 245 10. 451 I.Z67 <br />-attach. #1: 1]. 000 11. 000 1.000 <br />~at[ach. #2: N/A N/A 1.000 <br />Annual use hours: 2. 112 1. 525 1.385 <br />Nethanic's labor cost: J27 . 15 523 .32 0.859 <br />Fuel cost/gal.-gasoline: 51 .16 51 .16 1.000 <br />-diesel: 50 .99 50 .99 1.000 <br />Lube cost: 33 .27 13 .27 1.000 <br />Tire life hours: 0 0 1.000 <br />Tire factor: 0 0 1.000 <br />Tire tort: 50 .00 30 .00 1.000 <br />ADJUSTED EOU[PMENT LOSTS <br />AC!)U ISITION COST BREAKDOWN <br />Cost Elements (CECG) Factor Adj. Cost <br />Base purchase price f353 .B10. o0 <br />Less dealer discount 0.142 550 .241. 02 <br />Plus freight 0.020 57 ,076. 20 <br />Plus tlealer cnarges• 0.005 51 .769. 05 <br />•nLRD estimate --- --- --- <br />Adjusted purchase price 3312 .414. 23 <br />Plus taxes: Sales @ 3X 59 .372. 43 <br /> SNM @2X 56 .248. 28 <br />Less fire cost 50. 00 <br />Less salvage value 0.179 555 .922. 15 <br />Nec acquisition cost 3272.112.79 <br />............................................ <br />Adjusted O+nership 8 Overhaul Costs --~-~~~-~~--~--~~--~-~~ Adjusted Operating Costs <br />Acquisition cost 312.94 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/R <br />Econ.life -Dozer d ROPS 516.39 N/A N/A 55.87 714.54 36.51 (11.69 N/A N/A N/A N/7 <br />•Attach. #2 N/A N/A N/A 30.00 30.00 50.00 50.00 N/A N/A N/A N/I <br />Annual usage 517.92 38.15 39.56 N/A N/A N/A N/A N/A N/A N/A N/i <br />Double shifts 313.44 54.38 t4.78 N/A N/A N/A N/A N/A N/A N/A N// <br />Triple shifts 311.95 52.91 33.18 N/A N/A N/A N/A N/A N/A N/A N/i <br />Mech.labor-Dozer 6 ROPS N/A N/A N/A 55.04 N/A 55.59 N/A N/A N/A N/A N/, <br />-Attach. #2 N/A N/A N/A 50.00 N/A 50.00 N/A N/A N/A N/A N/. <br />Fuel/lube -Dozer d ROPS N/A N/A N/A N/A N/A N/A N/A 510.44 53.21 SO.OD tl 5 <br />-Attach. #2 N/A N/A N/A N/A N/A N/A H/A 50.00 50.00 50.00 30.0 <br />