Laserfiche WebLink
CIRCES Cost Estimatina Software sheet 1 of 2 <br />EQUIPMENT COST AND PERFORMANCE DATA WORKSHEET DATA SOURCES : <br />Base costs: Cost Reference Guide (CRG) <br />Machine make and model : Light Duty Pickup, 4x4, 1 T. Crew <br />Dozer blade type : <br />Attachment No. 1 : NA <br />Attachment No. 2: NA <br />CRG data update : Second Hall, 2009 <br />Operator costs : Colorado Department of Transportation <br />Labor overhead : Colorado Department of Transportation <br />Specifications :Caterpillar Performance Handbook <br />Labor data update :5 June 2009 <br />BASE COSTS (CRG data) Ownership Costs <br /> Overhaul and Operating Costs <br /> Overhaul Field Repair <br /> Depreciation CFC Overhead Labor Parts Labor Parts Fuel Lube Tires G <br />E <br />C <br /> <br />Basic Machine : <br />$3.78 <br />$0.66 <br />$0.56 <br />$0.66 $0.82 <br />$0.83 $0.79 $8.58 <br />$1.09 <br />$0.60 . <br />. <br />. <br />$0.00 <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 />Ad <br />C <br />t <br />Acquisition cost : $36,255.00 $28,722.87 0.792 Base purchase price : j. <br />os <br />36 <br />2 <br /> <br />Econ <br />i <br />lif <br />h $ <br />, <br />55.00 <br />om <br />c <br />e <br />ours - Base Machine : 7,000 7,000 1.000 Less dealer discount 0 <br />080 $2 <br />91 <br /> <br />A . , <br />4.90 <br />ttachment no.1 : NA NA 1.000 Plus freight * : am 543 <br /> <br />A $ <br />.82 <br />ttachment no. 2 : NA NA 1.000 Plus dealer charges : 0 <br />005 $181 <br />2 <br /> <br />A . . <br />8 <br />nnual use hours : 2,112 2,000 1.056 * 2005 CECG (guide discontinued at end of 2005) <br />Mechanic's labor cost : $42.70 $25.68 0.601 Adjusted purchase price : $34 <br />06 <br />2 <br /> <br />F <br />l <br />t <br />ll , <br />5. <br />0 <br />ue <br />cos <br />per ga <br />on - gasoline : $2.05 $2.05 1.000 Plus taxes : State Sales @ 2 <br />9% 0 <br />029 $987 <br />89 <br />di . . . <br />- <br />esel : $2.20 $2.20 1.000 SMM @ 2% (rental onl <br />) 0 <br />000 0 <br /> <br />L y . $ <br />.00 <br />ube cost : $1.09 $1.09 1.000 Less tire cost : $1 <br />200 <br /> <br />Tire life hours : <br />2,000 <br />2,000 <br />1.000 <br />Less salvage value 15 <br />06% , <br />.00 <br />$5 <br />130 <br />2 <br /> <br />Ti . , <br />. <br />2 <br />re factor : NA NA 1.000 <br />Tire cost : $1,200.00 $1,200.00 1.000 Net acquisition cost : $28,722.87