2004-10-08_REVISION - M1987064 - Laserfiche WebLink

Home Browse Search

CIRCES Cost Eatimatlna SofKVere BULLDOZER RIPPING COST AND PERFORMANCE DATA WORKSHEET DATA SOURCES: Bas asta:CSl Relereroa Guitle (CflG) MecM1ine make ant modd:Cal GeR Series II- BSU Adlmte0 m¢b: Contracture Equipment Coel Guide (CECG) ODembr mats ~. COloracb GBF dmenl of Tmmportalbn Dozer blade:Sem4Univerael Labor ovemead: Cob2cb Depedmenl Of Transportarbn Attachment ro. t : ROPS Cab SpmificNios:Gaterpillar Pedormame Hantlbmk Attachment ro. 2:3-sMnk hMar CRG Earn ~Eete:ThvBOUeHx, 2N2 CECG data uptlale :Fourth Quarter, 2002 tAbEr data uptlaR:1226@ BASE COSTS (CRG Bata) OwzremMip Cab Depreciatbn CFC aamaaa W emaul ant Operating Coati Overhaul FieM Repair Labor Pella Labor Pella Wei Lube Time G.E.C. Mathina $21.d9 $].50 $]82 $5.61 $1216 .~23 $I1. ]s $1902 $0.16 $O.N $1.58 AtlazM1ment ro.t $0.00 $OOJ $000 $0.00 $000 $0.00 $OOJ $000 $000 $O.LQ $0.00 AtlacM1ment ro.2 S3.J3 $D. ]9 $08> .80.89 $f?2 8!]f $!22 $O.W $032 $O.N $1.02 COST AQIUSTNEM FACTORS (CEC Faclpr Deacdptnn G tlNe) Sege Value Aaj. Value Multiplier ACQUISITION LOST BflEAKDOWN Cast ElameMa (CECG) Fecror Pdl.Lxt Pcquuition mat. 8050.825.00 $946,5]259 0.789 Bse pumhes Pree: $450.82500 Emmmic uta roan 1324s IB.ass i2e] Lse eealer Blemunt: 6.1az .869.ce4]s Attachment m.t' If,0.M 11.IXtl I.NJ Plus frei9M: OOM $8,01250 Attmhment ro.2' 6.2(9 4200 1.PJ0 Pls tlslarcherps:' OWS $2,253 f2 Annual uae Mun: 2.112 1.525 1.3A5 ' mtimale] MecM1aniCe letor m¢t: .892.81 $2538 0.>/1 MuWed Pwaheee Drice: SW].961.99 Fuel w¢Vael.geollm $!38 E1.96 I.[tl0 Pls tars: Selo OS% 003 $11,83>CB disel $128 $1.26 /.WO $MMO2% 002 $],888.00 Labe mat: $C.18 $0.16 1.4W Lm fire mel: $000 Tm life hours. HA NA L000 Lse sivegavelm: 01]8 $]1,T200d TirefMOr: N9 NA 1.6W Tre met' NA NA !000 NatamuieNOn coat: 53065)2 S9 ADJUSTED COSTS OxreNdp Cuab Oepre6elion CFC OvameeE Ovemeul eb Opsatirq Ccab Ovemeul FIeIE Pepelr Lobar Parb Labor Pern Fuel Lune Tires G.E C. AryuleNOn mat: $19.35 NA NA NA NA NA NA NA NA NA NA EmnlifeDozer antl BOPS: S2a.5t NA NA $Zn StS.a? SZ89 810.69 NA NA NA NA -AgazM1meM ro.2: NA NA NA $1.18 $! 55 8217 SL55 NA NA NA NA Annual uaega $2660 $f 1.54 $12.0 NA NA NA NA NA NA NA NA Double aMNS 82810 $5.77 %OB NA Nq NA NA NA NA NA NA Triple aM1lna: $1].67 $360 54.08 NA NA NA NA NA NA NA NA MxneNC IeborDpzer ant flOP3 NA NA NA $5.06 NA $B.LM NA NA NA NA NA -AnazM1ment ro.2 NA NA NA SO Bf NA $1.87 NA NA NA NA NA FueMIAe-DOxeraM BOPS NA NA NA NA NA NA NA $1302 $0.16 $000 $1.68 Attazhment ro.2 NA NA NA NA NA NA NA $OW $092 SO.W $1.02 A0.1lI5TED COST SUBTOTALS Deprecietbn Ownership Cpab CFC O+amstl Ovemaul Labor Pana OverhaW entl Opera4na Cpeta Reltl flair Labor Part Fud Lube Tree G.E.C. Goner, ROPE artl Attmnment m.2: Dozer ant RODS: Single aniXa $2860 $I!Sd $12.1] $S.I9 $15.0.9 .88.89 $14.&9 $13.12 84.13 $OW $1.BB Double Mitta $:t?10 46.n 86.08 flipper: TnDle ¢M1itb: $Il8] 4934 .SO.LS .A19f $155 $1.6] $155 $0.~ $692 $B.W $!OT HOURLY OPFJU1TOfl WAGES Bse Fdnae F.LC.A. Ummpl. Wk.COmp. TDbI Rate Bmrefib 7>0% 620% 1250% (3'M1U SM1ig DM ersdal Teemdas labor zone. 2 Dozer Operator l<]ahp $18.82 $5 d] $1.53 $1.20 $209 $30.65 pq $003 Two ahiX pertlry average' 8015 Dozer oPereMr(>=70hp $1992 8547 $1.53 $1 TO $248 $30.85 Svnn9 $030 TM1ree altiX Par day average 8025 MecM1ani $16]0 5420 $129 81.80 $209 $25.38 Nignl. $B.aS HOURLY EQUIPMEN]COST SUMMARY Ovmwehip Operetln MazM1ine aaM OVemaul AttazhmenN Operator Total GoaMr ($) Single cM1itb. $50.51 S81.A3 $].Ot &'tl 65 8148 Ep Gouble aNM: $31.85 $61.49 $]81 436az $131 TO Triple aM1iBa: $25.]l %1.49 $]81 $30 &I $12511 I Tr¢mmi¢ervn I weiam I Lenora I wiam I Heiam I Faal I Hareepawer BLARE: WaigM Capacity Witlm Height Geer. tat 2M 9b Oexrlpdon (UST) (ry) (tl,) (n) Fprwem: 22 9B e] Semi-Univwaal 5.0 11A 12.9 55 Revxee; 2B 50 BB REAR RIPPER: OmcnphOn TVae WeIgM HST) No. of aM1anka SM1ank apaCinA (1p Bsm V.vJtn (10 Mav. np tlapin (tg