Laserfiche WebLink
sheet 1 of 2 <br />DOZER COST AND PERFORMANCE DATA WORKSHEET <br />Machine make and model : Cat D7R DS Series 11- 7SU <br />DATA SOURCES: <br />Base costs: Cost Reference Guide (CRG) <br /> Operator costs: Colorado Department of Transportation <br />Dozer blade : Semi-Universal Labor overhead: Colorado Department of Transportation <br />Attachment no. 1 : ROPS Cab Specifications: Caterpillar Performance Handbook <br />Attachment no. 2: 3-shank ripper <br />I <br />CRG data update : Second Half, 2006 <br />I <br />Labor data update : 05-05-06 <br />_: <br />BASE COSTS CRG data) ..::...:::..::::.:.......... <br /> <br /> <br />Depreciation .::::.... <br />Ownership Costs <br /> <br />CFC I :..::.: -X.X,- :: <br /> <br /> <br />Overhead <br /> <br />Overhaul <br />Labor Parts <br />Overhaul and Operating Costs <br />Field Repair <br />Labor Parts Fuel <br /> <br /> <br />ube <br /> <br /> <br />ires - <br /> <br /> <br />G.E.C. <br />Machine : $16.43 $5.66 $8.78 $4.09 $8.80 $5.04 $8.53 $23.31 $4.54 $0.00 $1.42 <br />Attachment no.1 : $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <br />Attachment no. 2: 1 $2.59 $0.55 $0.65 $0.46 $0.93 $0.76 $1.16 $0.00 $0.24 $0.00 $0.97 <br />ADJUSTMENT FACTORS <br />Factor Description Base Value Adj. Value <br />Acquisition cost : $388,571.00 $272,954.2 <br />Economic life hours : 12,120 12,120 <br />Attachment no.1 : NA NA <br />Attachment no. 2: 8,200 8,200 <br />Annual use hours : 2,112 1,285 i <br />Mechanic's labor cost : $40.18 $33.15 <br />Fuel cost per gallon - gasoline : $2.33 $2.33 <br />-diesel: $2.49 $2.49 <br />Lube cost : $4.78 $4.78 <br />Tire life hours : 0 0 <br />Tire factor : 0 0 <br />Tin: cost : $0.00 $0.00 <br /> <br />Multiplier ACQUISITION COST BREAKDOWN <br />Cost Elements Factor <br />Adj. Cost <br />0.702 Base purchase price : $388,571.00 <br />1.000 Less dealer discount • : 0.142 $55,177.08 <br />1.000 Plus freight' : 0.017 $6,411.42 <br />1.000 Plus dealer charges : 0.005 $1,942.86 <br />1.644 2005 CECG (guide discontinued at end of 2005) <br />0.825 Adjusted purchase price : $341,748.19 <br />1.000 Plus taxes: State Sales @ 2.9% 0.029 $9,910.70 <br />1.000 SMM @ 2% (rental only) 0.000 $0.00 <br />1.000 Less tire cost : $0.00 <br />1.000 Less salvage value' : 0.230 $78,704.61 <br />1.000 <br />1.000 Net acquisition cost : $272,954.28