Laserfiche WebLink
• <br />_,____ _ _ ,. ,____~_u_____ sheetlof2 <br />EQUIPMENT COST AND PERFORMANCE DATA WORKSHEET <br />Machine make and model :Cat 322C L <br />Dozer blade type <br />Attachment No. 1 : ROPS Cab <br />Attachment No. 2 : NA <br />CRG data update :Second Half, 2006 <br />Labor data update :05-05-06 <br />COSTS (CRG data) <br />Basic Machine <br />Attachment no.1 <br />Attachment no. 2 <br /> Ownership Costs <br />preciation CFC <br />$15.46 $4.30 <br />$0.00 $0.00 <br />$0.00 <br />..................... <br />.... $0.00 <br />.................... . <br />DATA SOURCES <br />Base costs : Cost Reference Guide (CRG) <br />Operator costs :Colorado Department of Transportation <br />Labor overhead :Colorado Department of Transportation <br />Specifications :Caterpillar Performance Handbook <br /> Overhaul <br />Overhead Labor Parts <br />$5.11 $5.71 $5.18 <br />$0.00 $0.00 $0.00 <br />$0.00 $0.00 $0.00 <br />Overhaul and Operating Costs <br />Field Repair <br />Labor Parts Fuel <br />$7.04 $5.30 $17.57 <br />$0.00 $0.00 $0.00 <br />$0.00 $0.00 $0.00 <br />Lube Tires G.E.C. <br />$3.86 $0.00 $0.85 <br />$0.00 $0.00 $0.00 <br />$0.00 $0.00 $0.00 <br />COST ADJUSTMENT FACTORS <br /> <br />i <br />ti <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 />on <br />p <br />Factor Descr <br />n <br />ost : <br />i <br />iti <br />A 193 <br />00 <br />$263 892.86 <br />$204 0.778 Base purchase price : $263,193.00 <br />o <br />c <br />cqu <br />s <br />hi <br />M . <br />, <br />250 <br />9 , <br />250 <br />9 1.000 Less dealer discount " : 0.093 $24,608.55 <br />ne : <br />ac <br />Economic life hours -Base , , 84 <br />921 <br />1 <br />h <br />t NA NA 1.000 Plus freight' : 0.022 . <br />$5, <br />men <br />no. <br />: <br />Attac 15 <br />96 <br />2 <br />h <br />t NA NA 1.000 Plus dealer charges : 0.005 . <br />$1,3 <br />men <br />no. <br />: <br />Attac <br />Annual use hours : 2,112 1,295 1.631 ' 2005 CECG (guide discontinued at end of 2005) <br />26 <br />r cost : <br />i <br />l <br />b <br />M <br />h <br />' 18 <br />$40 $33.15 0.825 djusted purchase price : $245,822. <br />an <br />s <br />a <br />o <br />c <br />ec <br />li . <br />33 <br />$2 $2 <br />33 1.000 Plus taxes : State Sales @ 2.9% 0.029 $7,128.85 <br />ne : <br />Fuel cost per gallon -gaso . . 00 <br />$0 <br />l <br />i $2 <br />49 $2 <br />49 1.000 SMM @ 2% (rental only) 0.000 . <br />: <br />ese <br />-d . . <br />t <br />L <br />b $3 <br />42 $3.42 1.000 Less fire cost : $0.00 <br />e cos <br />: <br />u . 5 <br />h <br />rs : <br />lif <br />Ti NA NA 1.000 Less salvage value " : 19.55% $48,058.2 <br />ou <br />re <br />e <br />Tire factor : NA NA 1.000 <br />Tire cost : NA NA 1.000 Net acquisition cost : $204,892.86 <br />