Laserfiche WebLink
CIRCES Cost Estimating Software sheet 1 of 2 <br />-: <br />DOZER COST AND PERFORMANCE DATA WORKSHEET DATA SOURCES: <br />Base costs: Cost Reference Guide (CRG) <br />Machine make and model :Cat D9R - 9SU (2005) <br />Dozer blade :Semi-Universal <br />Attachment no. 1 : ROPS Cab <br />Attachment no. 2 : 3-shank ripper <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 />BASE COSTS (CRG data) <br /> <br />Depreciation Ownership Costs <br /> <br />CFC <br /> <br />Overhead <br />Overhaul <br />Labor Parts Overhaul and Operating Costs <br />Field Repair <br />Labor Parts Fuel <br /> <br />Lube <br /> <br />Tires <br /> <br />G.E.C. <br />Machine : $24.39 $9.37 $14.83 $8.25 $19.96 $9.66 $19.44 $38.60 $8.32 $0.00 $2.98 <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 : $5.33 $1.07 $1.24 $1.21 $1.73 $2.21 $1.75 $0.00 $0.45 $0.00 $1.46 <br />COST ADJUSTMENT FACTORS <br />Factor Description <br />Acquisition cost <br />Economic life hours <br />Attachment no.1 <br />Attachment no. 2 <br />Annual use hours <br />Mechanic's labor cost <br />Fuel cost per gallon -gasoline <br />-diesel <br />Lube cost <br />Tire life hours <br />Tire factor <br />Tire cost <br />Base Value Adj. Value Multiplier <br />$659.200.00 $463,059.42 0.702 <br />15,350 15,350 1.000 <br />NA NA 1.000 <br />8, 200 8, 200 1.000 <br />2,112 1,400 1.509 <br />$42.50 $33.15 0.780 <br />$2.56 $2.56 1.000 <br />$2.69 $2.69 1.000 <br />$8.01 $8.01 1.000 <br />0 0 1.000 <br />0 0 1.000 <br />$0.00 $0.00 1.000 <br /> <br />ACQUISITION COST BREAKDOWN <br />Cost Elements <br />Factor <br />Adj. Cost <br />Base purchase price : $659,200.00 <br />Less dealer discount' : 0.142 $93,606.40 <br />Plus freight * : 0.017 $10,876.80 <br />Plus dealer charges : 0.005 $3,296.00 <br />* 2005 CECG (guide discontinued at end of 2005) <br />Adjusted purchase price : <br />$579,766.40 <br />Plus taxes: State Sales @ 2.9% 0.029 $16,813.23 <br />SMM @ 2% (rental only) 0.000 $0.00 <br />Less fire cost : $0.00 <br />Less salvage value' : 0.230 $133,520.20 <br />Net acquisition cost : $463,059.42 <br />