2003-12-10_REVISION - M1977378 (2)

Home Browse Search

CIRCE9 Cost Estimating Software CE%CAVA COST DPE A WO S E DATA SOURCES: Bem weu :Cwt Refinewe Ouide IGRG) MecM1lne make erM model: Cat 325C L ltljwfetl web:COMmcfore Equipmwt Cmf Guide (CECG) Opnemr mb:CClomM DepertmeM of Traruporta(ion Labor overMad : CObmdp Oepartmerrt of Tmmportafbn Spaclfimtlom:Gbmllbr Pedonnenpa HeMbwk CRO eale uptlale:TMN OUertx, 2XO cECG eab wdma: saemeopertar, zbca Labor tleM Updele:0613N BASE COSTS (CRG date) Ovmerakip Coati DeprecieYOn CFC Overhead WerhaW end OpereMg Cwu Ovxheul Fidd Repair Labor Pena Igor Peru Fuel LIAe Tree O.E.C. MaCNne $I]52 $f.0] Sa.12 $5.00 S5 B2 $621 Sa 05 $11 E0 $:159 $O.W $O8> AflacM1meM ro.1 $O.N SO.N $OM $O.N $O.W $ON SO.W $0.(A SO.W SO.CL $ON AIIacNmeM ro.2 SO.N $000 $O.N 50.00 $O.N $0.00 SO.N $O.N SON 8000 $000 COST AGIUSTNEM FACTORS (CEC Fecbr DandpWn G tlNe) Bam Value Adl_ Value Multiplier ACOUISRION COST BREAKDOWN Coot EJememe (CECG) Facbr Adj. Co& AwuiaCOn ¢et. 529l.]Ca.PJ $22>9253> 0]l9 qeb PUti'M1aae Prim: $292. ]60N Emromelife MUre-Exmvelor. 9,250 8,210 1.000 Len dealer diawuM: 8093 $2],12669 R1MCM1ment w.l. NA NA LO/p Plua frggM: 0026 $].811J6 nnemmem w.2: NA NA 1.000 Plm tlealm chergea:' 0.005 S1A63.60 Annual tae MUre: 2.112 1.4N 143] ntimeted MecM1enlCa leborwaf $35.46 $2598 0.]15 pEjwle]pumhw plea: $2ll,BLl989 Fuel wet per gel. ~gem4m: $I.58 $1.56 1000 Plw tssn: Selo O3% OPa 88.23621 dleeel: $L51 $151 L000 SMM 02% 0.02 $5.492.16 LWawaf 34G2 &9.02 I.fid3 Lwetira w&: $OW Tire life Inure. NA NA 1.ON Lees ealvege value: 0220 $80,01985 Trefeclar' NA NA 1.000 Tire wet' NA NA 1.ON Net xquieifon wet' $22]825.3) ADJU$TED COSTA Omumbip Cmu Depreciation CFC Overhead OvmMUI aM Operelirlg Cwb CvarM1eul FeW Pepeir Labor Peru Labor Pam FuM Luba Trn G.E.C. Acqulelgon wet' $13.80 NA NA NA NA NA NA NA NA NA NA Emromc life-ExmvebrlROP6 519]0 NA Nq 55N 55.8$ 56.20 S60B NA NA NA NA ~ANeckmem m.2 NA NA NA NA NA N4 NA Nq NA NA iM Annual wage $2029 .S6Cl$ $613 NA Nq NA NA NA NA NA NA Wuble cM1iM $1522 .¢9IXi S9.N NA Nq Nq Nq NA Nq Nq Nq Triple eNM SI3.53 $2.02 52.00 NA NA NA NA NA NA NA NA Mechanb Labor-Excevabr/BOPS NA NA NA $962 NA .80.08 NA NA NA NA NA ~gnechmenl ro.2 NA NA NA NA NA NA NA NA NA NA NA FueNrAa-Famvalw NA NA NA NA NA NA NA $11N $i 59 .pW 111.8] ~Atlechmmn w.2 NA NA NA NA NA NA NA NA NA NA NA A0.IUSTEO COST SUBTOTALS Ogrreuerbn Oxnenmp COau CFC Orerbeetl OvaMul Lebx Perte OverliauleM OpareOrg COW FIaM Repair IeMr PAM Fuel LW.a Tirm O.E C. Ermvemr eM FOPS : Fxmvemr ud BOPS: Single aNlu: 82028 S6C5 $6 t9 .q 62 f5.85 $i.46 Y6.69 $11.80 89.88 $OW $O8J Lbuble ebiXe 51522 $30.9 $3 L8 Imam ro.2: Triple eNN: 81353 .&202 .&2Oe NA NA NA NA NA NA NA NA HOURLY OPEgATOq WAGE4 Bew Frlnq F.LFA Unempl. Wk. LOmp. TWeI Reu Serufiu ]]0% 6.20% 1250% (&N) SM1iN Olfbremlel TmmMau Labor ZOm 2 Eataveror-uMer.] 82J ]] $5 T/ $1.80 $1.29 S.BO .&92.02 DOY~ 8n L0 Txo abM per deY avamge. 50.15 Fxmvamr-.]SCy end ova $20 ]] $5]] $160 $128 $260 $3202 S.Mng: $030 TNree ehiN per day average 5015 Meclarti 816>4 .80.20 81.28 81.00 8208 5253fi NI9M: .&I GS HOURLY EQUIPMENT COST SUMMMY Oeiwmbip Opemnrq eN OvarneW Machim Anxhmmt Operabr Torel CmVHr ($) singb eM1lW: 8324] .tl60.5 Na $32 p2 $1W 4f Dnwla eM1iro: sz1.3r $3e.es NA ssz.1] 53983 Triple aM1lM1e. $IL59 $36J5 NA 532.2] 996.31 EQUIPMEM PERFORMANCE DATA Maximum MexMUm Mnlmum Mechim Machine Mechim Max. Beach digging loading van. reach WaigM Weigh IergN xNtM1 M1eigM etgmuM MpN height height Mechlin tlexeption (U51) IMt) (Nj (N) (Nj level (IO (N) (NI (N) Ce1325CL 910] 2616 32.33 9.50 IQ33 28.09 IAN 1942 2950 Smell Me]lum Lege Mmlmum Mu.liX Cep.® Max.lifr mp.O Bickel bucket bucket apeetl Hareepover Fuel Chenk opf.liN pl.Pb) renh Ob) m mp.(ry) mp.lw) mp.(ry) (mDh) IfM) type type 99,5N.N 12,050N 1.69 222 248 9.10 100 Dinh ImN: