Laserfiche WebLink
C~ E S Cost Estimating Software <br />.-_:___ _-:______:______________:- sheet 1 of 2 <br />SCRAPER COST & PERFORMANCE DATA NORKSHEET DATA SOURCES: <br />----------------------------------------- Base costs: Cost Reference Guide (CRG) <br />Machine Make 8 Model: Cat 633E Adjusted costs: Contractors Equipment Cost Guide (CECG) <br />------------------------------ Operator costs: Colorado Contractor's Association <br />Labor overhead: Colorado Dept. of Transportation <br />Specifications: Caterpillar Performance Handbook <br />CRG data update: April, 1998 <br />CECG data update: December, 1997 <br />Labor data update: July, 1994 <br />BASE COSTS (CRG data) <- ------------- Ownership --------------> <--------------------- Overhaul 8 Operating -----------------------> <br /> <--Overh aul --> <-Field Repair-> <br /> <br />_________________________ Depreciation <br />_______________ CFC <br />______________ Overhead <br />____________ Labor <br />________ Parts Labor Parts <br />_________________________ Fuel <br />_______ Lube <br />____________ Tires <br />________ G.E.C. <br />________ <br />_________________________ <br />Machine _______________ <br />527.47 ______________ <br />E13.65 ____________ <br />E12.37 ________ <br />E5.14 _________________________ <br />E21.40 E7.71 E18.44 _______ <br />E20.04 _________ __ <br />E6.77 ________ <br />E17.31 _____ __ <br />E1.50 <br />AttachmenC #1 E0.00 E0.00 E0.00 E0.00 E0.00 E0.00 E0.00 E0.00 E0.00 E0.00 E0.00 <br />AttachmenT #2 E0.00 E0.00 E0.00 E0.00 E0.00 E0.00 E0.00 E0.00 E0.00 E0.00 E0.00 <br /> <br />LOST ADJUSTMENT FACTORS (CECG data) <br /> ACOUI SITION COST BREAKDOWN <br />Factor Description Base Value Adj. Value Multiplier ~ Cost Elements (CECG) Factor Adj. Cost <br />______:________:_______:: <br />Acquisition cost: _______:_______ <br />E757,020.00 ________:_____ <br />E563, 459.07 __:_______:= <br />0.744 I <br />~ =_____:......__:_______:: <br />Base purchase price _______ ________:___ <br />E757, 020.00 <br />Econ. life hrs.-machine: 13,420 12,000 1.118 ~ Less dealer discount 0.135 E102, 197.70 <br />-attach. #1: NA NA 1.000 ~ Plus freight 0.029 E21, 953.58 <br />-attach. #2: NA NA 1.000 ~ Plus dealer charges • 0.005 E3,785.10 <br />Annual use hours: 2,112 1,450 1.457 ~ • estimated ------------ <br />Mechanic's labor cost: E27. 15 E23.49 0.865 ~ Adjusted purchase price E680,560.98 <br />Fuel cost/gal.-gasoline: E1.23 E1.23 1.000 ~ Plus taxes: Sales a 37. 0.03 520,416.83 <br />-diesel: E1.11 E1.11 1.000 ~ SMM iJ2X 0.02 E13,611.22 <br />Cube cost: E6.77 E6,77 1.000 ~ Less ti re cost E40,879.08 <br />Tire Life hours: 3,000 2,600 1.154 ~ Less salvage value 0.162 E110 ,250.88 <br />Tire factor: NA 0.054 1.000 ~ ------------ <br />Tire cost: E51, 930.00 E40, 879.08 0.787 ~ Net acquisition cost E563, 459.07 <br />ADJUSTED COSTS < ------------- Ownership •--- ----•-----> <------- -------------- Overhaul & Operating -------- -------- -------> <br /> <--Overhaul --> <-Field Repair-> <br /> Depreciation CFC Overhead Labor Parts Labor Parts Fuel Lube Tires G.E.L. <br />_________________________ <br />Acquisition cost ______________ <br />E20.45 _______________ <br />NA ____________ <br />NA ________ <br />NA _________________________ <br />NA NA NA ______ <br />NA __________ _ <br />NA _____ <br />NA _____ <br />NA <br />Econ.l ife -Machine E22.87 NA NA E5.76 E23.93 E6.62 E20.62 NA NA NA NA <br />-Attachment NA NA NA NA NA NA NA NA NA NA NA <br />Annual usage E29.78 E19.88 518.02 NA NA NA NA NA NA NA NA <br />Double shifts 522.34 59.94 E9.01 NA NA NA NA NA NA NA NA <br />Triple shifts 519.86 E6.62 E6.00 NA NA NA NA NA NA NA NA <br />Mech. lbr -Machine NA NA NA E4.97 NA E7.46 NA NA NA NA NA <br />-Attachment NA NA NA NA NA NA NA NA NA NA NA <br />Fuel/tube -Machine NA NA NA NA NA NA NA E20.04 E6,77 E19.97 81.50 <br />-Attachment NA NA NA NA NA NA NA NA NA NA NA <br />