Laserfiche WebLink
CIRCES Los[ Estimatln0 Software <br />0 PMENT LO E F 0.MgNCE RNSHEET DATA SOURCES: <br /> Baze co#a: Ca#Reference Gdtle (eRG) <br />MacNne make antl motlel: Cel DSC Serief 3- 6P AEN#etl cosh : CoMradors Equipment CoA GuiEe (CECG) <br /> Ope2lpr co#s: Cwbntlo Department Ol TMpspoRation <br />Oazer WEe type : Labor werbeaE: CebMtlp DepaM.nrt o1 T2ns[bNlian <br />NtacNnaM Na. t : Cazwdade Spedfica4ons: Calerpiaar PeNannance Han6baok <br />AttacNneM No. 2: 3-5 shank upper <br />CRG tlata uptlale: T18N OvarW, 2002 <br />CECG tlala Wtlale Sxvmtl OwMr2032 <br />Labor Mla wtlate : OS21-02 <br />RASE COSTS (CRG EMa) OwnrsNp Cods <br /> <br />Depreciation CFC wemeaa OverluW an <br />OveTaJ Fiel6 Repair <br />Labor Pans Labor Panz tl Operating Costs <br /> <br />Fuel Lube Tres G.E.C. <br />Ba#c MacNnet 55.60 5181 5160 E3d9 f299 5].90 5259 59.9] 31.12 50.00 30A1 <br />NlacM1mM no.1: 50.00 d0.00 5000 50.00 EO.00 50.00 d000 50.00 d000 50.00 dD00 <br />ARachmeM no.2'. 5039 SOdB 5011 503] 50.30 5062 EOAB 5000 EO.OB 30.00 SO.J1 <br /> <br />COST AO.IWTMENT FACTORS (CECG <br /> <br />Faaor Description Sala) <br /> <br />Base Valm <br /> <br />AIIj, Valve <br /> <br />MXipfer <br />ACOUSrtION COET RREgN00WN <br />Cozl ElemeMS (CECG) Fodor <br /> <br />AG. COZI <br />Acpi#UOn co#: t10],39H 00 1)2,63026 0.8]B Base purduu price: E1W,396.00 <br />EconwriciH MVa-Baze MaWne: 10,656 9,3]0 1.13] LuzEealer NSCwi: D192 515,250.52 <br />AttacNneN lw.L 11,000 11,000 1000 plus ReiglR: OO1J d1,3H6]] <br />AttacNneN no. 2: 3,200 8,200 1000 PM tleabr dames:' O.i)OS 5538.99 <br />Mrual use haxz: 2,112 1,330 1.530 'e#wale6 <br />MecMNCZ hbw cod: 53291 52536 0.]]1 AilMd<tl DMCMZe pace: 594,03065 <br />Fuel cod per galon-9asofne: E1d0 f1.10 1.000 Pluslixes: Sales Tax®J% 3.00% 52,32392 <br />-Geul' E1]] f1d] 1.W0 6NM Tix®2% 2Po% 51,33161 <br />LWe cod' 51.12 51.12 1.000 Lesz lire co#: 50.00 <br />Tve Yfe M1pvz: 0 0 1.000 LessaMge vatic: 2)30% 526,159.92 <br />Tre hdw: DODO o000 1.000 <br />TIIC c051: dO.Po 50.00 1 QM Nel acquivtion c051: 5)2,630.26 <br /> <br />ADJUSTED COSTS OvmersNp Cods <br /> <br />Depreaalion c6c wemeaa OmMaW an <br />oemaw F~dtl Repao- <br />Labor vans Lmo< Pane E Open[iy Corts <br /> <br />Fad wee area GI[.e. <br />AcgJSillon cod: 59.36 NA N4 N4 NA 'M NA N5 NA F14 N4 <br />EmnYfe-MacNne antl Atlaab. NO. t: 59.85 NA N4 5363 EJ39 f9.9] E2.B5 N4 NA NA NA <br />-ARacMaM NO. 2: N4 5042 b039 50.]1 5093 NA NA N4 NA <br />Pmual VSage: 56.6] b].T1 53.06 N4 NA N4 NA N4 NA NA NA <br />OalAle sNRS: 55.00 4161 5150 N4 NA N4 NA N4 NA NA NA <br />TIiDIe sNRZ: 59.95 510) 51.02 NA NA N4 NA N4 NA NA N5 <br />Mech. Or: MacNne anO PIIacN. No. 1: N4 pM N4 52.60 NA 53.92 NA N4 N4 NA NA <br />-PINMmeM NO.2: N4 NA NA 50.32 NA 5059 NA N4 N4 NA NA <br />FueNUbe-MacNne ant PllaN. NO. 1: N4 NA N4 NA N4 NA NA 599] 51.12 SO.i12 ED9f <br />PIIacNneM NC.2' NA N4 NA NA IYr aL4 N> 5000 50.08 SO.M) SO ]1 <br />I <br />gpJU3TEO COST SUBTOTALS O+mersFip Cazlz <br /> <br />0<pecalian CFC O.erbead O+eNaW anE Open[irq CO#a <br />OroTaul Fleltl Nepair <br />Labor Pariz Labor Parts Fuel Lube Tres G.EL <br />Basic MacNne ant PlladuneMZ No. 1 a ntl No.2: Basic MaWne ant PHaUUneM No. 1 <br />Single sNRS' 566) E32f 53.08 5260 dJ J4 5342 d295 54.4] E1d2 50.00 4091 <br />Double sNRS: 55.00 df 61 51.59 acbmeM'. <br />TBDIe sNRS: 59.95 Ef A] E1.D2 50.32 10.]9 5059 .40.9J 5000 EO.OB 50.00 fOJ1 <br /> <br />HOURLY OPERgTOR WAGES Base Ponge F.LCA. llnempl. Wk.Cwnp. Taal <br /> Bale Bemfils ]l0% 820% 1250% (SM) SNR OiRereMial Teamrters labor cone: 2 <br />taxer opemtw (c ]Ohp) 519.92 55.9] 51.5] 5129 5209 fJ065 Oay: fO.Po Two sltiR per tlay avey9e: E0.f5 <br />Dozer o(erabr (>~)Ohp) 519.92 55.0] 5153 5129 5200 f]Ob5 SYNp: 30.]0 Twee zltiR per tlay average: 5025 <br />MxMnc 516.]5 SO]9 5128 51.04 52.09 f25A6 My1t: SO.QS <br /> <br />XOURLY EOUIPMFNT COST SUMMARY OwnersNp Openling an00verluul <br />MacNne AttazNneMS Opmlor Talal <br />CosIM (f) <br />5pgle zNRZ: tf286 31350 t30J fJ065 569.14 <br />Double sNM1Z: 5349 51850 520] f3030 55443 <br />Triple sNRS'. 56.54 df3.50 52.03 530.90 ES].9] <br /> <br />EpUIPMENT PERFORMgNCE OATq <br />Oezcdptlon Type SWak <br />Capadly (cy) Heapetl <br />eepady(cy) Weigh <br />(USf) Weigh[ <br />(Mn Leng10 <br />(R) W~dh <br />(R) HnpN <br />(R) Min.luming <br />circle (RJ Horsepower <br />(Ihp) Fuel <br />type <br />Cal DSC Series 3-5G PccershA NA NA 929 NA 133] 6.59 9.W NA 90.00 Divael <br />Dozer GHd Pw.arArgb TiR NA 251 1.99 NA NA 9.W 326 NA NA NA <br />35 shank rippsr ReEial NA NA 032 NA NA NA NA NA NA NA <br />Travel zpeetls (mph): 1s1 (or max.) 2nD Jrtl 4fA SIh Mh ]Ih 3N McimOn dSmp Max. BMnp <br />FoPwartl' 22 ].9 62 NA NA NA NA NA clearance (R.) MIgN (R.) <br />Reverse: 26 4.] ).4 NA NA NA NA NA NA NA <br />Laatler bucket type or Cmpadian Mawmun vertical Max. Mria Excavalpr bucket capacity (cy) LiR Capacity (Ibs) Max d9irip <br />Compaaor tlrvm<ype eiQNpass (R) eacM1 MiSN (RJ reaN (M1I mat meJUn large optimal eadl tleplM1 (R.1 <br />A <br />s Shank No. <br />zpaeinB sharks <br />NA NA NA NA NT NA NA NA <br />NA OJJ 1.f] 5 <br />