Laserfiche WebLink
CIRCES Cost EsomatinQ Software <br />.- ___ __ ____ ....._ti~_ _._ _ _____- _._...__ ___ ._ ___ ........._._-_ _.._/ <br />EQUIPMENT COST qN0 PERFORMANCE DATA WORNSHEET DATA SOURCES: <br /> Base coAS: Coll Rehrence GUtle (LRG) <br />MacM1ine make antl motl¢I: Luce Tn¢k, 9x2, 1 ]0 HP AtlNSletl coNS: CoMragors EWipmeM LoM G~itle (CECG) <br /> Operator costs: LobmCC CoMacMls AucciaVOn <br />Dozer blatle type Labor overhead: LobmM Ce/t of Trans(gTafion <br />ARacMneM No. 1 ; NA Specifications : CalemiAar Perlgrmance HanWOOk <br />MacM1meN Np. 2' NA <br />CRG Eala update: SecwW Ovarleq 2W'V <br />CELG data update: FouRh OpaMq ZW'V <br />Labor tlala update: Seq.20.M <br />BASE COSTS (CRG tlatal pwnersbip Lozls <br /> <br />DroredaigR LFC OveTeatl OreAaJ aM Opmelin9 COLS <br />Ovemad Fieltl flepair <br />Labor Patls Labor Patls Fuel Lube Nes G.E.C. <br />Basic MacNne: 5538 5108 dO8] 51.64 ETJ9 5239 5368 ET28 d1 19 E2d9 S0~ <br />PIIaMmeM lw.1: SO.W d000 d0.00 4000 5000 50.00 d000 50.00 5000 5000 d000 <br />PIIaMmeM no.2: fO.M EOW EO.W EO.W 50.00 SO.M EO.W 5000 50.00 tO.W EO.CO <br /> <br />COST A0.IUSTMENT FACTORS (CEC <br /> <br />FaMOr Descnptien G dare) <br /> <br />Baze VaWe <br /> <br />Atlj. Value <br /> <br />MuNlp4er <br />ACONSRION COST BRFANDOWN <br />CoL Elemeras (CECG) FaCw <br /> <br />Aq. LoL <br />MgJSilion coL: E]2,119.W 558,060.26 0.]]T Base pweM1ase price fR,1f-.W <br />Ecancmic lte M1avs-Baze MacNne: 10,WM 10,000 10.M Less dealer dscouM: 0.118 1$510.09 <br />MachmeM no.t: NA NA 1000 PWS freight: 0.015 51,08118 <br />NUCM1meM no. 2: NA NA 10.M plUS tleala UarOes :' O.WS 3360.60 <br />Mnul use M1OVS: $112 1,A5 1]41 'estiroatetl <br />MecM1aric's labor call: 531.]1 5255] 0H05 Atlryzletl pwduse price: 565,05139 <br />Fuel cost per 9aMn-gasoAne: 51.2] f12] 1.000 Plus fixes: Saks Tax®]% J00% 51,951.54 <br />-tlieseL t130 5130 1. WV SMM Tax®2% 2~% 51,301.03 <br />Lube cost: d1.1B E1dB LWV Less Gre mrt: 53,461.]1 <br />Tre file M1OUrs: 2,SW 1,5]5 1.59] Lezz saMge vaWe; 13.50% SBJBLBJ <br />Tre hLOr; NA 0098 1.W0 <br />Tire cost: 55,9]5.00 53,96111 0.632 Nel acquisition cost: f56,060.T6 <br /> f <br />ADJUSTED COSTS 6.merzNp LoLS <br /> <br />Oep~eciatien CFC OveTeatl O+eMaW and Operating Costs <br />OvedwJ Field Rroair <br />Labor Patls Labor Parts FuN Lube Nes G.E C. <br />Acgtlvtion cost: 39.18 NA NA 'M tN N4 NA N4 N4 'M N4 <br />Econ Rle-MaeM1ine enE AMarA, NO.1: f9dB NA NA 4164 52]4 5239 d268 N4 N4 NA N1 <br />-ARachmeM No.2: N4 NA aM NA NA N4 N4 NA K4 <br />Pmual usage: 5561 Sf.96 51.1] NA N4 NA N4 N4 M NA NA <br />Double sNRS: 59.21 E0. ]3 50.59 !W FN NA N4 NA NA NA NA <br />Triple sNM1S. EJJ4 50.99 5039 NA N1 NA NA NA NA NA NA <br />MecM1.Ibr: Madvne and MacM1. NO. 1; N5 N5 N1 §132 NA 5192 NA NA NA !N NA <br />-P1lacNneN N6 2: N4 Nq N\ NA NA NA N4 NA NA N4 N9 <br />FueNUbe lAacNne antl AllacM1 NO, t; N5 NA NA NA NA N4 NA ST29 Efd9 53.98 8000 <br />PIIacMneM NO. 2: NA NA N4 Nq NA N4 NA NA NA NA NA <br />i <br />A0.IUSTEO COST SUBTOTALS Ownership COSts <br /> <br />Depredation CFL Overbeatl OveMWantl Openlin9 Calls <br />Overhatl Fieltl Repair <br />Labn Parts Labw Patls Fuel LWe Tires GEC. <br />Basic Madvne aM PHacNneMS No. 1 a M No. 2 Basic MacNne antl AtladsneM No. 1 <br />Single sNRS: 5561 51.96 Ef.f] d132 52]9 5192 b2.66 Q29 51.19 bJ.9B f0.00 <br />OgWIe sNRZ: d921 50.]3 EDSB acNneM' <br />Triple zNM1Z: E]]9 50.99 5039 /JA NA NA NA NA NA NA NA <br /> 1 <br />HOURLY OPERATOR WAGES Baze FMge FLGA. Llrtmp'. W.Camp. Trial <br /> Rate Renefila )]0% 6.TG% 1250% (§M) SNM1 OiRereN'al Teamsters labor xone: 2 <br />Fre9TUCe Tnmk Drive 519.83 54.86 Sf.f4 5092 5f 85 523.61 Day: SO.W Twa zNR per tlay avenge; dOJS <br />NA EO.W SO.M fOM SO.M f0M 50.00 SMin9: 5030 Thee sleR per tlay avenge; d035 <br />Truck Mxhanb 51635 S4.H6 5128 51.01 5209 52553 tFgN: 5045 <br /> <br />XOURLY EQUIPMENT LOST SUMMARY Ownership Operating aM OvetM1aV <br />MacNne MachmeMS Operator Trial <br />CosUnr lfl <br />Single sNRS'. E8.T9 52060 NA d2J.61 552.49 <br />DOWIe sNRS'. 55.52 EZ0.60 NA E2]]B 59.9.88 <br />Triple sNM1S'. 59.62 520.60 IW 52386 548.0] <br /> <br />EQUIPMENT PERFORMANCE DATA <br />Oezctlpllon Type Smck <br />CeDadfy (cy) Heaped <br />Wpacity (cy) WeiQR <br />IUSp Weigh <br />IMT7 LenQM1 <br />(R) WMM1 <br />IRI Heigh <br />lR) Mn.lwrvng <br />cirvYe (RI Horsepower <br />(mp) Fuel <br />type <br />Luce Trvck, 9x2, 1]O HP NA NA NA IU NA NA NA NA NA 17000 Obsel <br />NA NA NA NA NA NA NA NA NA NA NA Nq <br />NA NA NA NA NA NA Nq NA NA NA NA NA <br />Travel zpeeM lmlM): tsl (x maxJ 2ntl ]rd IP 5m Wh Tm BtM1 MiNrtum Mmp Max. dam <br />Forxartl: NA NA NA NA NA NA NA NA deanrce (R) M1ngM (RJ <br />Reverse: NA NA NA NA NA NA NA NA NA NA <br />Loatler buckeLLype er Compadian Matimun veNCal Max. M1Ok Excawlor bucket capacity (cy) LiR Capadty (bs) Max.tllDMp SMnk <br />CompaROr tlmmtype wtQNDasi (R.I each M1eigM (R) eacM1 (Rt mat metlivn large ap4mal eacM1 deplM1 (RJ sparing <br />max <br />r <br />z No. <br />shanks <br />NA Nq NA NA NA NA NA NA <br />NA NA NA NA <br />