2008-03-28_REVISION - M1989056 (3)

Home Browse Search

DOZER COST AND PERFORMANCE DATA WORKSHEET Machine make and model :Cat D8R Series N - 8SU (2005) Dozer blade :Semi-Universal Attachment no. 1 : ROPS Cab Attachment no. 2 : 3-shank ripper CRG data update :Second Ha112007 Labor data update : 04-06-07 COSTS (CRG data) Ownership Costs Depreciation CFC Machine : $21.97 $7.38 Attachment no.1 : $0.00 $p pp Attachment no. 2 : $3.98 $0.80 ADJUSTMENT FACTORS Factor Description Base Value Adj. Value Acquisition cost : $517,950.00 $363,837.42 Economic life hours : 13,245 13,245 Attachment no. t : NA Nq Attachment no. 2 : 8,200 8 200 Annual use hours : 2,112 1,40p Mechanic's labor cost : $42.50 $33.18 Fuel cost per gallon -gasoline : $2.56 $2 56 -diesel: $2.69 $2.69 Lube cost : $6.32 $6.32 Tire life hours : p p Tire factor : 0 p Tire cost : $0.00 $p. pp Overhead $10.54 $0.00 $0.92 Multiplier 0.702 1.000 1.000 1.000 1.509 ~_Z8~ 1.000 1.000 1.000 1.000 1.000 1.000 ..........................:.: DATA SOURCES: sheet 1 of 2 Overhaul and Operating Costs Overhaul Field Repair Labor Parts Labor Parts Fuel $7.24 $13.57 $8.05 $13.09 $30.56 $0.00 $0.00 $0.00 $0.00 $0.00 $1.21 $1.30 $2.21 $1.31 $0.00 ACQUISITION COST BREAKDOWN Lube Tires G.E.C. $5.97 $0.00 $2.01 $0.00 $0.00 $0.00 $0.34 0. 00 $ 1.09 :ost Elements Factor Adj. Cost ase purchase price : $517,950.OG ess dealer discount' : 0.142 $73,548.90 lus freight' : 0.017 $8,548.18 lus dealer charges : 0.005 $2 589 75 2005 CECG (guide discontinued at end of 2005) $45553T.02 lus taxes: State Sales (~ 2.9°k 0.029 $13,210.57 SMM ~ 2% (rental only) 0.000 $0.00 ass fire cost : $p pp ass salvage value' : 0.230 $104,910.18 Net acquisition cost : $363,837.42