Laserfiche WebLink
CIRCES cost Estlmatin0 Software <br />) <br />D02ER COST AND PERFORMANCE DATA WORKSKEET DATA SOURCES: <br />MacNne nuke antl model: Cat DBR-88U <br />Opmr Dbtle : SemWnNemal <br />PIIacNneN no.1 : ROPS CaD <br />PBadweirt ro. 2: 3aMnk tippet <br />Ease coils: Cost RsNremx GUiie (CRG) <br />Avquned wns: CPMmcMm Equlpmerd Con Gukk (LECG) <br />Operalw costs: Cobrscb Ce{nMgd dTmms~de5a <br />LaDOr weTead: CpbraM GewMwMdTrensporlffiion <br />Spscincatimz: CalerpllYrPM«mercs Herddrok <br />CRG data wdale: IDNd Qiad«, 2002 <br />cECG data wtlale:BeaaW OwMr2W1 <br />Lae«deN wdale:os-21x2 <br />eAEE COSta (cac eMa) o»n.mNp cam <br /> <br />OeproGaBw CFC awneae o.emad>w oP«anap cons <br />oaemad FlGa aewir <br />Labw PaRS Labw ParU Fuel LWe Tros G.E.C. <br />MaGYne: Sf-81 55.00 36.16 E5.61 511 J6 56.W E10.96 513.20 3396 50.00 Sf.B2 <br />/WaUmeN no.1: EO.W .fO.N SO.CO SD00 bM SO.CO SOW SO.W f0.W fO.OB fO.M <br />PnaGUwN~w. 2: 53.13 SO.Te 30.81 50.91 3122 S1.T1 51.22 <br />: SOW fU.]2 <br />3: <br />: SB.W <br />: 51.02 <br />: i <br /> <br />C09T ADJUSIMEM FACTORS IcELO <br /> <br />Fadw 0escdptlon ... .../} <br />tlna) <br /> <br />Rase VaWe <br /> <br /> <br />Q. VaWV <br /> <br /> <br />+tlptler .... _....i <br />. <br />ACDUSITION COST EREAKOOWN <br />Call ElemeMa (CECG) Fatlor .. <br />. .. <br /> <br />Aq. con ... <br />..... ... <br />s <br />AcgiisNm wn: S91B,921.W 5321,BM.6H O.1B9 Raee pivcbase price: i916,121.W <br />Ecdmntlc lle roes: 13,295 10,0.55 1.261 Lessdnkr ns[«W: 0.192 539,915)8 <br />N[aGmeM m.t' 11,Mro 11,OW f.WO Plue ReldG: 0.020 SB,3E8.92 <br />AHaWnmY m.2: B,2W H,2W 1.IXp PYN deab Gnryea:' OWS E2,W2.11 <br />Nrvnl we M«z' 2,112 1,525 1.185 -- 'enlmaled <br />McGUNC's bDOr cost: 512.81 525.98 O1H AaSunetl pwcNZe Ddce: E4B9,485. T9 <br />Fuel coil per wBa^-yasetlne: 51.10 51]0 1.W0 Pbs laves: Sales®3% 0.03 S11,OA9.91 <br />-desel: Sf.fT 51.1) 1.000 SMM®2% 802 51.38931 <br />LWe cxl: 39.98 53.88 1.000 Less fire cpG: f0.W <br />Tlm ifr MVS: 0 0 1.W0 Less saNape vahw: 0.11D E66, 139.31 <br />Tln hclw: 0 0 1.W0 <br />Tlro con: <br />pDJUSTEO COSTS SO.W <br /> <br /> <br />Drorcdatlon SO.W <br />OMrersMp Cona <br /> <br />CFC 1.Wtl <br /> <br /> <br />Ovedmad <br /> <br />Ow <br />Labw Nn acyidtion cost: <br />OvuMJ aM OperaU~q C <br />dMd Feld Rewlr <br />Parts Lah« PaM Fun 5921,809.66 <br />pnz <br /> <br />Lice <br /> <br /> <br />res O.E.C. <br />Acwnum wn: 318.18 AN ru ru 11n wr HA NA N+ NA NA <br />Ewn.tlH-Omrand ROPS: f3JW NA W. 15.51 51099 ST.BB Sf3.B8 rN N5 N9 Nn <br />-NlacNneNro.3' tM Na Na. S1.1B 31.55 i2.f) 51.55 Na alA Na aM <br />Amwluwyv: 325.18 510.78 31251 1M N4 NA NA NA MA N0. NA <br />OoWb WRs: S1B 88 55.39 5625 NA a14 la4 NA NA N4 N4 fU <br />Trade sNrts: t16.m a3.u 59.16 NA Nn NA HA HA hW ran NA <br />MecDaNC bbw-DOZeraM ROPE: FN N4 Fln 55.48 NA E6.06 HA NA la4 NA Fln <br />-AMGmeM np.2: NA Ian N4 SO9f N4 51.6) HA NA la4 N0. N1 <br />FueWde-Gazer and ROPE: NA al4 NA MA NA 61n NA~ 513.20 E3.86 SO.W Si H2 <br />PXaGmeN n9. 2: <br />ADJUSTED COST SUETOTALS NA tan N4 NA n14 Ian IaA ED.W SO32 SD.W 51.02 <br />Oewrshp Cona wemad end Opercnny Coale <br />WerbaJ FleM Repair <br />DepredaYOn CFC O.rorbead Labw Parts LaDOr Pads Fud LWe Tires G.ED. <br />Oonq ROPS and Nla[NNSi ne. 2 : Dam aM ROPS <br />Sl~ye sNRS: 325.18 510.19 (1251 55.48 51/38 58.08 511.88 b3.20 E598 SO.W 51.82 <br />OoWk sNRS: 318.88 35.39 58.25 drrcM np.2: <br />Trade sMRS: <br /> <br />HOURLY OPEMTOR WAGES N6.TD <br /> <br />Base 33.58 <br /> <br />Ffllgv 59.18 <br />" <br />F.I.cA 50.81 51.55 51.81 <br /> <br />Uempl. Wk.Cwnp. TGaI 21.55 fO.W E0.32 SO.W E1.02 <br />_ .... <br /> Pate Bercfik 110% 820% 12.50% (SM) Sfnl DlflemShl Tvamners bba mm: 2 <br />Oom operalw (<TMp) 519.92 E591 51.53 51.29 52.98 590.65 Oay: fO.W Twa rain p«day avm9e: E0.15 <br />Oomr weralor P=TOp) 53982 ES.Q 51.53 E139 5249 530.&5 Sw1n9: 5030 Thee sNn per DaY avelape: 50.25 <br />Medwr9c 51815 19.19 31.28 31.09 32.W 125.38 NyH: .N.15 <br />HOURLY EDNPMENT COST SUMMARY OenersNp OpembnpaM OVerN01 <br />MaGYro PHaMmeMS OpeMw TW1 <br />CosIM (s) <br />Sligly sNRS: 598.9) S5B.B2 flat 51065 5144.95 <br />po~Ele sNRS: 530.53 558.82 5101 fb BO E121.16 <br />Tdpk aNRS: E29.55 358.82 5101 530.90 512121 <br />~ ~ <br />EDMPMENT PERFDRMANCE DATA <br />Oes«Ipllen Ibnepaw <br />(FHP) T2wNSnon <br />Type Wnpll <br />NG71 Lendn <br />(M1) WAM1 <br />(R) Hddt <br />(n) Fuel <br />lrw Rlppw <br />lYpe <br />Dozer: Cn OBR-BSU 305 FbanrsDlR 41.9 21.0 8.] 11.5 Oieisl N4 <br />Bbde: Semi-Umwrsvl fU N4 5.9 N4 12.9 5.5 111 NA <br />PlhGwvi no. 1 : ROPS Cah N4 NA NA Fln 714 71n tan N4 <br />ARadvneM no. 2: Y9Mnk ripper FLA Fln 5.9 D6 ).1 1.6 NA AtlJ. Psmlbkpmm <br />Trialvrei9M: 52.2 (IkST) <br /> <br />