Laserfiche WebLink
COLORADO DIVISION OF MINERALS AND GEOLOGY <br />D02ER COST i PERFORMANCE DATA NORKSHEET <br />Machine Make 6 Model: Cat D9L (1987) <br />Dozer 81ade: Universal <br />Attachment I1: ROPS Cab <br />Attachment 12: N/A <br />Last Cost Revision: Nay, 1991 <br />BASE EQUIPMENT COSTS fCRG) <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 />Nage Rate Schedule <br />4) Caterpillar Performance Handbook <br />~------------ Base Ownership 6 Overhaul Costs ------ -------~ <br /> Ownership Over haul <br />Depreciation CFC Overhead ~ Labor Parts <br />Machine : 532.69 511.20 56.02 54.81 518.02 <br />Attachment 51 50.00 50.00 50.00 50.00 50.00 <br />Attachoent 52 : 50.00 50.00 50.00 50.00 50.00 <br />COST ADJUSTMENT FACTORS (CECG) <br />Factor Description Base Value Adj. Value Multiplier <br />Acquisition cost: 5418,475.00 5323,347.26 0.773 <br />Ec:ori. life hrs.-machine: 11,500 11,500 1.000 <br />-attach. 51: 8,800 8,800 1.000 <br />-attach. 52: N/A N/A 1.000 <br />Annual use hours: 2,112 1,850 1.142 <br />Mechanic's labor cost: 524.78 521.95 0.866 <br />Fuel cost/gal.-gasoline: 51.12 51.12 1.000 <br />-diesel: 50.87 50.87 1.000 <br />Lube cost: 54.46 54.46 1.000 <br />Tire life hours: 0 0 1.000 <br />Tire factor: 0 0 1.000 <br />I Tire cast: 50.00 50.00 1.000 <br />ADJUSTED EQUIPMENT COSTS <br />----- <br />------------------------------ <br />Acquisition cost <br />Econ.life -Dozer i ROPS <br />-Attach. 52 <br />Annual usage <br />Double shifts <br />Triple shifts <br />Mech.labor-Dozer i ROPS <br />-Attach. t2 <br />Fuel/lube -Dozer i ROPS <br />i -Attach. 52 <br />Base Operating Costs <br />Field Repair <br />Labor Parts ~ Fuel Lube Tires G.E.C. <br />------ <br />55.63 --------- <br />514.64 ---------- <br />518.19 ----------- <br />54.46 ------- <br />50.00 -------- <br />52.06 <br />50.00 50.00 50.00 50.00 50.00 50.00 <br />SD.00 50.00 SD.00 50.00 50.00 50.00 <br />ACQUISITION COST BREAKDONN <br />Cost Elements (CECG) Factor Adj. Cost <br />Base purchase price 5418,475. 00 <br />Less dealer discount 0.085 535,570. 38 <br />Plus freight 0.020 58,369. 50 <br />Plus dealer charges# 0.005 52,092. 38 <br />+MLRD estimate """" "" <br />Adjusted purchase price 5393,366. 50 <br />Plus fazes: Sales 2 3Y 511,801. 00 <br /> SMN @2S 57,867. 33 <br />Less fire cost 50. 00 <br />Less salvage value 0.226 589,687. 56 <br />Net acquisition cost 5323,347.26 <br />Adjusted Ownership i Overhaul Costs ---- -------;- ------- ----- Adjusted Operating Costs ----- <br />--------- <br />525.26 ------------ <br />N/A ------------- <br />N/A ------- <br />N/A --------- <br />NJA ------- <br />NJA -------- <br />N/A ----------- <br />N/A ----------- <br />NJA ------ <br />N/A <br />525.26 N/A N/A 54.81 518.D2 35.63 514.64 N/A N/A N/A <br />N/A N/A N/A 50.00 SD.00 50.00 50.00 N/A NJA NJA <br />528.84 512.79 56.87 NJA NJA N/A N/A N/A N/A N/A <br />521.63 26.39 53.44 N/A N/A NJA N/A N/A NJA N/A <br />519.23 54.26 52.29 H/A N/A N/A H/A HJA NJA N/A <br />N/A NJA N/A 54.26 NJA 54.99 N/A NJA N/A NJA <br />N/A N/A N/A 50.00 NJA 50.00 NJA NJA NJA NJA <br />N/A NJA NJA N/A N/A N/A N/A 518.19 54.46 50.00 <br />N/q N/A N/A NJA NJA H/A N/A 50.00 50.00 50.00 <br />N/A <br />N/A <br />N/A <br />N/A <br />NJA <br />N/A <br />NJA <br />N/A <br />52.06 <br />50.00 <br />