Laserfiche WebLink
<br />EQUIPMENT COST AND PERFORMANCE DATA WORKSHEET <br />Machine make and model :CAT 12H <br />Dozer blade type <br />Attachment No. 1 :Moldboard <br />Attachment No. 2 :NA <br />CRG data update :Second Half, 2006 <br />DATA SOURCES <br />Base costs : Cost Reference Guide <br /> <br />sheet 1 of 2 <br />Operator costs :Colorado Department of Transportation <br />Labor overhead :Colorado Department of Transportation <br />Specifications :Caterpillar Performance Handbook <br />Labor data update :05-05-06 <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 />ube <br /> <br /> <br />ires <br /> <br /> <br />.E.C. <br />Basic Machine : $7.95 $3.37 $5.27 $2.00 $4.17 $1.81 $3.67 $13.72 $2.73 $2.09 $0.31 <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 (CECG) Factor <br /> <br />Adj. Cost <br />Acquisition cost : 640.00 <br />$215 $148,693.22 0.690 Base purchase price : $215,640.00 <br />Economic life hours -Base Machine : , <br />15 <br />850 15,850 1.000 Less dealer discount * : 0.148 $31,914.72 <br />1 : <br />Attachment no , <br />NA NA 1.000 Plus freight' : 0.013 $2,803.32 <br />. <br />2 : <br />Attachment no NA NA 1.000 Plus dealer charges : 0.005 $1,078.20 <br />. <br />Annual use hours : 2,112 1,400 1.509 ' 2005 CECG (guide discontinued at end of 2005) <br />Mechanic's labor cost : $40.18 $24.90 0.620 Adjusted purchase price : $187, 606.80 <br />allon -gasoline : <br />er <br />el cost <br />F $2.33 $2.33 1.000 Plus taxes : State Sales @ 2.9°/, 0.029 _ $5,440.60 <br />g <br />p <br />u <br />-diesel : $2.49 $2.49 1.000 SMM @ 2% (rental only) 0.000 $0.00 <br />Lube cost : $2.73 $2.73 1.000 Less tire cost : $6,270.00 <br />Tire life hours : 3 <br />000 3,000 1.000 Less salvage value' : 20.30% $38,084.18 <br />Tire factor : , <br />NA NA 1.000 <br />Tire cost : $6,270.00 $6,270.00 1.000 Net acquisition cost : $148,693.22 <br />