|
CIRCES Cog[ EsUmatinO Software
<br /><.`t.haa.:~.,e "_..... 4~ ds,~,.a:.a.>...>,."'~ P'.._ ,~ .. _.W ss ~~..... d »1 nn x,.. ..... ~_... ».» _.. __-... _...,v _...._k,.._ ~ ,..__ e::~
<br />DOZER TAND PERT RMAN EDAT WOR 8X OATA EOURCES:~
<br />Base torts: Cos! Re/emnce GWtle (CRGf
<br />Mawne make antl model: Cat DBR-BSU AtlyNSlea co#z: CoMncmrt EqurpmerR co#GUNe (CECG)
<br />Operator torts: Cwbntlo CwX/eiYWS ASSOCVb'orr
<br />DOZtt blade : SemiUnirorze/ Lebar owTeaa: Cak+nda Ceq, dTmnspMeLvn
<br />Px[aMmeN m.1 : RGPS Cab SpeciR[alims: Cak/gllarpeAormaMe F4Mbrok
<br />AtlachmM ro. 2:3-sMnk upper
<br />CRG aorta updNe'. TMN Quarter, 2000
<br />CECG aorta uptlale :Fouts Quarls/2000
<br />ulrm aorta update: Ssq. 2000
<br />~~..,.... ., ,.v..-,_ .. ... .
<br />BASE COSTS (eRG aete) ....... ........ ..__..:._.,... .. _ ..,. ,.. _-.._
<br />OanersNO Co#s
<br />
<br />Oepxciallm CFC OverM1eatl , . .., ,_ ..... ,-__ ,.. ........ _, .........
<br />OreTeJ arq Cpe-abn0 Losls
<br />Pxrbarl Fieltl Repair
<br />Laba Parts Labor PaRS Fuel L16e llrez G.E.C.
<br />Mawne: t19.]1 E833 E1.90 S5.4f S1J 1] f6.Of E10.58 N6B3 1925 SO Cd f1J]
<br />ARacNnent no.l: E0.00 SO BO tO00 SOOO EDW 50.00 EO.IM 5000 EO CO E0,00 50.00
<br />PRadvneN no.2: dJ.62 40.94 5099 5090 5102 31.65 51.18 b000 E031 E000 10.99
<br />-''-fit.. rC ..Ce..r r. M1aC ia. c`.+.r'. ., ,... .:ua..ro .e .... i. ':, i`<,. .. ... .<s_ .. -._..:":.
<br />..... .. :: .....x s.
<br />F
<br />..
<br />....~. .-~.,» ~ .~:
<br />COST ADJUSTMENT FAC}0R9 IGEC
<br />
<br />Faclar Description G data)
<br />
<br />Basa Value
<br />
<br />Atf. Valve
<br />
<br />MWpfer
<br />ACQUISITION LOST B0.EAKDOWN
<br />Cost EJemeNZ (CECG) Factor
<br />
<br />PAj. Co#
<br />Acy'S14on cost: E90Q9B2.W f]12222.5] 0.168 Base pur<llase price', f405,982M
<br />Ewnonvc lk M1wa9: 13,245 10,955 126] Less tlealm dzcouN: 0.192 ES),646.60
<br />AtlacM1meN no.1: 11,000 11.000 1.000 PArs lreigk: 0.020 !8,11854
<br />ARatlmeN no.2: 8,200 8,200 1.000 FWZ aealy charyes' 0005 E;029.81
<br />Mnial use M1aas: ~ 2112 1,525 1385 'eslimeletl
<br />Meelarrc's la0or cost. SJf.H E28,3] D895 AdNytetl pracbaze pncel EJ58,069.95
<br />FuN COST per 9alm-gasdrro: 11,53 f153 1W0 PLS taxes: Sales®3% 0.0] 110, )5]8J
<br />-tiesN'. t1.50 E1.50 fOW SMMQ2% 002 5),16929
<br />Lube cost: !925 f0.25 10.'U Less bre wN; 1000
<br />Tre fle M1Olrs: 0 0 1,WJ Lezs saMge veWC 0.179 E69,165d9
<br />The ldgor: 0 0 1.000
<br />Ne cast: !0.00 EO.CO 1.000 Nel acgN#eon cost: 4312,222.53
<br />==R r 4S r;cb. ._ •. , vc 1: v . a '~ .. „1'.F r_.,_ ..S .I s ]
<br />ADJV6TED COSTS LMnersM1lp Co#s
<br />
<br />Depreaalion CFC PrcrM1eatl
<br />Ove
<br />Lobar 0rcr1uW end Operdtlrg Gartz
<br />rhaU FkM Repair
<br />Pariz Labor Pals Fuel Lube
<br />
<br />Tires G.E.C.
<br />MNSitim cost: E1>.69 NA NA NA N4 N9 N4 N4 NA N1 NA
<br />E<m.0k-PoxranEftOPB; 52234 NA Nk EBBS S186B E]61 513.99 Nq N1 NA NA
<br />-IHacbmeN no.2: NA I'N NA fT 19 41.80 f2.09 ET51 NA NA NA NA
<br />Amual usage: 124.42 E12.84 51224 014 NA N4 IrIA NA NA N4 NA
<br />Dcuble sM1ills: 51832 fB92 dH.l2 NA tN Fli N9 NA NA NA W.
<br />Triple zlvRS: 51658 5420 f900 N4 NA wt wr Wt N4 N4 Nr.
<br />MecM1arvcldbor-pom ana ROpB: N1 NA NA d61J NA f6 B1 !N NA NA NA NA
<br />-ADatl'meN rro.2: !N NA NA $102 N4 51.0] NA at4 PN NA nor
<br />FueNUae-Dozer and R0P6: NA NA NA NA NA NA NO 116 D3 dO 25 tO.OJ S1.T]
<br />anatlmwrarw.2-.
<br />.::. ;ice .' ia,, „~a~`yr:n
<br />
<br />ADJUSTfiO COST SUBTOTALS IuA kA NA
<br />°a"d. 'tn. r_yi*1 .:.'a'4?. a r v .._.t .,.:' "z,:h
<br /><. rn ..v.,. .. _
<br />OwnMZhp CA#z
<br />
<br />D6Weciatlm CFC Overbeatl NA NA NA 1'N E0.110 5031 5000 E0.8-
<br />~ ~ "'._, ~ « t r ....:; t- I .`
<br />,rte > . ........ ... ... .':... ..:.:>....,-..
<br />OvetMJ aMOpets\irg COSfz
<br />OwTeul FieN Repair
<br />Labor Pariz Lapw Patlz Fuel LWe TRS G.E.G.
<br />Ooxq ROPS ana Ma4MeM no. 2 : Dozer antl ROPS
<br />Single sNRZ: II9.42 E1284 E1229 f613 f186B E6.81 513.40 f18.B3 E925 f000 Ell]
<br />DoWle stills: 11832 5642 56.12 advrrM m.2:
<br />Ttlple zNRa: E1629 3428 EOOB 51.02 f180 df.8] E1.51 .fO.M fO Jf 50.00 50.89
<br />
<br />HOURLY OPERATOR WAGES Baze Ptln9e FLC.A Unempl. VA.COmp. Total
<br /> Rate Benefits ]1D46 820% 12.50% (f Ml SY-11 OiRereNlal Teamsters MOpr zone: 2
<br />ONer operalork)OM1p) 51]6] d4]] E136 SfdO 5321 STL10 Day: fOM Two al-R pc day rvala9e: E0.15
<br />Ooxer operator (>e]Chp) f1B.]] 54l] f191 11.19 f230 52)89 SMin9: E030 Thee still Per daY average: E025
<br />Meduric S1B e) S9.A Ef.99 S1d8 f23J d2B.]] MgFA: f00.5
<br /> :.-a _.. _ . o . , vr, i _ r . 'r .. ., , .,::Chi
<br />HOURLY EQUPMENT COST SUMMARY OvmersNp Cpen0np antl G'emaV
<br />MicN1M PIIacNneMs Opualpr Total
<br />eoztM (f)
<br />SlrcJee sNRZ: 540.SO S65,B8 fJ50 E2].99 {1$0.9J
<br />DeWIe sNRS: 130 Be !65.88 5].50 f2Bd4 2132,48
<br />Triple zMRS: 52069 S659B EZ50 52829 f126.96
<br />:.... 'n-...rib, v =" s, ..:.
<br />., . :: `~i 5 ~ :':: ...
<br />.ry ...:....
<br />.... .. ,
<br />. ..:.. :.
<br />,.i: , s..;: ~~
<br />_ .4:.3
<br />EpUIPMENT PERFORIMNCE OAT4
<br />Oescridion Horsepower
<br />(FHP) Trdnsmsslon
<br />TYpe WggM
<br />(UStJ Lengm
<br />IR) VltlN
<br />IR) He Qlt
<br />(R) FuN
<br />IYDe Rippe!
<br />IYpe
<br />Dom: Caf OBR-BSU 305 PowersMR 414 210 B.] 115 tlie4el N4
<br />Brode'. SmriUnHersal NA 1JA 59 Nor 12.9 5.5 TN N5
<br />PnacluneN na.1 : ftOPB CaC N\ N4 N4 NA N4 NA NA Nq
<br />NlacFmeN ru. 2: ]-shank upper NA NA 54 ].6 T1 26 N4 Atlj. PanGebgram
<br />Tc1aI wNyR: 522 LUST)
<br />
|