Laserfiche WebLink
r <br />~~RAUii OiVISION OF NUlEHALS ANU GEiiLUGY • <br />IIYDRAULIC E%CA4AIUR CUSP S PERFURt1ANCE UAiA 41i~RkGNEEi <br />liachine Nake S NodeL CAl 22 ;B (198y) <br />Last Cost Revision: June, 19y2 <br />BASE EOUIPNENT C'~iSTS (CRGI <br />sheet 1 of 2 sheets <br />REFERENCES: 1) Cmgl. Reference Guide (CRG) <br />2) Contractors Equipment Cost Guide (CECG) <br />31 Colorado Contractors Association <br />IJage Rate Schedule <br />41 Caterpillar Performance klandbook <br />----- ----- Base i~wnership d Overhaul Costs ------- ------.- ------- ------- Base Uperating Casts ------- ------- <br /> Ownership- I ~iverhaul I Field Repair I <br />Ueprecialimn CFC Riverhead Labor Parlsl Labm Parts Fuel Lube Tires 6.E.C. <br />H•:~rhine Y13.79 E4.75 E2.95 53.52 E4.14 E4.34 E3.87 E5. 42 52.03 50.00 EO.Sv <br />Attachment 11 Y0.00 E0.00 E0.00 EO.UU EU.00 EO.UO E0.00 E0 .00 50.00 E0.00 E0.00 <br />Att.achweut 12 : YO.UO Y0.00 Y0.UO E0.00 S0. UU YO.00 30.00 E0. 00 E0.00 EO.UO EO.UU <br />COS1 AUJUSTNENT FACTORS (CECG) <br /> ACOUISITI~N CUSI BREAKDOWN <br />Factor Description Base Value Adj. Value Multiplier 1 Cost Elements (CECG) Factor Adj. Cost <br />Acquisitioi cost: t18S,529.00 5144,x41.75 O.JI9 Base purchase price E185,529.00 <br />Econ. life hrs.-machine: 9,250 9,210 1.004 Less dealer discount 0.093 E11,254.20 <br />-attach. il: N/A N/A 1.000 Plus freight 0.026 E4,823.)5 <br />-att%,rh. B2: N/A N/A Plus dealer ctiarges~ 0.005 E921.65 <br />Annual use hours: 2,t12 1,420 1.457 INLRU estimate """""" <br />Mechanic's labor cost: Y24.75 $21..95 0.55E ~ Adjusted pw chase price 5114,026.20 <br />fuel cost/gal.-g:~soline: E1.12 El.l2 1.000 Plus tapes: Sales @ 3X E5,220.79 <br />-diesel: YU.t7 E0.57 1.000 I SMM @2X E3,4BO.S2 <br />Lube cost: Yl.1l EL 11 L000 Less fire cost E0.00 <br />Tire life Hours: I1(A H/A 1.000 I Less salragc value 0.220 =30,285.76 <br />Tire factor: N/A N/h 1.000 ! """""" <br />Tirr cost: II/A N,IA 1.000 Net acquisition cost (144,441.15 <br />ADJUSTED EOUIPNENT COSTS <br />.---- ----- Adjusted Ownership c Ovcchaul L'osts ---- ------I- -------- ---- Adjusted Uperating Costs ----- ------ <br />Acquisition cost E10.14 NJA IIJA N/A N/A N/A N/A N/A N/A N/A NJA <br />Econ.life -Excavator E10.15 N/A H/A E3.54 54.76 E4.36 53.59 N/A N/A N/A N/A <br />-Attart~ioent E2 H/A fl/h N/A N/A N!A N/A H/A tIJA H/A N/A N/h <br />Annual usage $IS.'97 51.11 E4.39 NJA N/A N/A N/A NJA N/A N/A N/,S <br />DouGle shifts 511.95 53.55 E219 tl/A N/h N/A N/p H/A N/A H/A N/,1 <br />Triple shifts E10.l,5 E2.31 Y1.46 NJA NJA NJA N/A NJA N/A NJA N/A <br />Mech. lbr -Ercavalur ft/A fl/A fl/h (3.13 tl/h E3.56 N/A N/A N/A N/A H/A <br />-Attachment E2 H/A N/A N/A N/A H/A H/A N/A N/A N/A N/A N/n <br />Fuel/tube -Excavator H/A N(A N(A N/A N/A N/A H/A t5.42 L2.03 E0.00 50.57 <br />-Attachment P2 f!/A N/A NJA N/A N/A N/A N/A N/A N/A N/A N/A <br />