Laserfiche WebLink
CIRCES Cost Estimating Software sheet 1 of 2 <br />,;>. <br />SCRAPER COST AND PERFORMANCE DATA WORKSHEET DATA SOURCES <br />Base costs :Cost Reference Guide (CRG) <br />Machine make and model :Cat 633E Series 2 <br />CRG data update :Second Half, 2007 <br />Labor data update : 04-06-07 <br />Operator costs :Colorado Department of Transportation <br />Labor overhead :Colorado Department of Transportation <br />Specifications :Caterpillar Performance Handbook <br /> <br />BASE COSTS (CRG data) _: <br /> <br /> <br />Depreciation _. <br />Ownership Costs <br /> <br />CFC <br /> <br /> <br />verhead <br /> <br />Overhaul <br />Labor Parts _ <br />Overhaul and Operating Costs <br />Field Repair <br />Labor Parts Fuel _ <br /> <br /> <br />Lube <br /> <br /> <br />ires <br /> <br /> <br />.E.C. <br />Machine : $31.46 $12.55 $10.43 $8.05 $20.94 $12.07 $21.30 $46.00 $9.86 $6.45 $1.64 <br />Attachment no.1 : $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <br />Attachment no. 2 : $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <br />COST ADJUSTMENT FACTORS <br /> <br />Factor Description <br /> <br />Base Value <br /> <br />Adj. Value <br /> <br />Multiplier <br />ACQUISITION COST BREAKDOWN <br />Cost Elements Factor <br /> <br />Adj. Cost <br />uisition cost : <br />Ac 990.00 <br />$828 $622,320.59 0.751 Base purchase price : $828,990.00 <br />q <br />omic life hours : <br />E , <br />13 <br />420 13,420 1.000 Less dealer discount' : 0.135 $111,913.65 <br />con <br />1 : <br />Attachment no , <br />NA NA 1.000 Plus freight' : 0.029 $24,040.71 <br />. <br />2 : <br />Attachment no NA NA 1.000 Plus dealer charges : 0.005 $4,144.95 <br />. <br />Annual use hours : 2,112 1,220 1.731 ` 2005 CECG (guide discontinued at end of 2005) <br />Mechanic's labor cost : $42.50 $33.15 0.780 Adjusted purchase price : $745,262.01 <br />asoline : <br />allon - <br />t <br />l 56 <br />$2 $2.56 1.000 Plus taxes : State Sales @ 2.9% 0.029 $21, 612.60 <br />g <br />per g <br />cos <br />Fue <br />-diesel : . <br />$2.69 $2.69 1.000 SMM @ 2% (rental only) 0.000 $0.00 <br />Lube cost : $9.82 $9.82 1.000 Less tire cost : $19,350.00 <br />Tire life hours : 000 <br />3 3,000 1.000 Less salvage value' : 0.168 $125,204.02 <br />Tire factor : , <br />NA NA 1.000 <br />Tire cost : $19,350.00 $19,350.00 1.000 Net acquisition cost : $622,320.59 <br />