Laserfiche WebLink
BASE COSTS (CRG data) <br />Depreciation <br />Ownership Costs <br />CFC <br />Overhead <br />Overhaul <br />Labor <br />Parts <br />Field <br />Labor <br />Overhaul and <br />Repair <br />Parts <br />Operating <br />Fuel <br />Costs <br />Lube <br />Tires <br />G.E.C. <br />Machine : <br />$5.76 <br />$2.00 <br />$1.38 <br />$2.74 <br />$2.52 <br />$3.62 <br />$2.23 <br />$8.73 <br />$1.74 <br />$1.81 <br />$0.27 <br />Attachment no. 1 : <br />$0.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />Attachment no. 2 : <br />$0.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />ACQUISITION COST BREAKDOWN <br />Cost Elements Factor <br />Adj. Cost <br />Base purchase price : <br />$113,307.00 <br />Less dealer discount * : <br />0.121 <br />$13,744.14 <br />Plus freight * : <br />0.025 <br />$2,776.02 <br />Plus dealer charges : <br />0.005 <br />$566.53 <br />* 2005 CECG (guide discontinued at end of 2005) <br />Adjusted purchase price : <br />$102,905.42 <br />Plus taxes : State Sales @ 2.9% <br />0.029 <br />$2,984.26 <br />SMM @ 2% (rental only) <br />0.000 <br />$0.00 <br />Less tire cost : <br />$5,430.00 <br />Less salvage value * : 0.191 <br />$19,634.35 <br />Net acquisition cost : <br />$80,825.32 <br />WHEEL LOADER COST AND PERFORMANCE DATA WORKSHEET <br />Machine make and model : CAT 4468 (2004) <br />Attachment no. 1 : ROPS Cab <br />Attachment no. 2 : NA <br />CRG data update : Second Half, 2009 <br />Labor data update : 5 June 2009 <br />CIRCES Cost Estimating Software <br />DATA SOURCES : <br />Base costs : <br />Cost Reference Guide (CRG) <br />Operator costs : Colorado Department of Transportation <br />Labor overhead : Colorado Department of Transportation <br />Specifications : Caterpillar Performance Handbook <br />sheet 1 of 2 <br />COST ADJUSTMENT FACTORS <br />Factor Description <br />Acquisition cost : <br />Base Value <br />Adj. Value <br />Multiplier <br />$113,307.00 $80,825.32 0.713 <br />Economic life hours : <br />Attachment no. 1 : <br />Attachment no. 2 : <br />Annual use hours : <br />Mechanic's labor cost : <br />Fuel cost/gal.- gasoline : <br />- diesel : <br />Lube cost : <br />Tire life hours : <br />Tire factor : <br />Tire cost : <br />8,000 <br />NA <br />NA <br />2,112 <br />$42.70 <br />$2.05 <br />$2.20 <br />$1.59 <br />3,000 <br />NA <br />$5,430.00 <br />8,000 <br />NA <br />NA <br />1,030 <br />$24.93 <br />$2.05 <br />$2.20 <br />$1.59 <br />3,000 <br />NA <br />$5,430.00 <br />1.000 <br />1.000 <br />1.000 <br />2.050 <br />0.584 <br />1.000 <br />1.000 <br />1.000 <br />1.000 <br />1.000 <br />1.000 <br />