Laserfiche WebLink
DOZER COST AND PERFORMANCE DATA WORKSHEET <br />Machine make and model : Cat D6R LGP - 6S (2003) <br />Dozer blade :Straight <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: Cost Reference Guide (CRG) <br />Operator costs: Colorado Department of Transportation <br />Labor overhead: Colorado Department of Transportation <br />Specifications: Caterpillar Performance Handbook <br />Base Value <br />$255,360.00 <br />12,120 <br />NA <br />NA <br />2,112 <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 />Adj. Value <br />$179,379.33 <br />12,120 <br />NA <br />NA <br />1,285 <br />Multiplier <br />0.702 <br />1.000 <br />1.000 <br />1.000 <br />1.644 <br />$42.70 <br />$2.05 <br />$2.20 <br />$3.20 <br />0 <br />0 <br />Tire cost : <br />$0.00 <br />$24.93 <br />$2.05 <br />$2.20 <br />$3.20 <br />0 <br />0 <br />$0.00 <br />0.584 <br />1.000 <br />1.000 <br />1.000 <br />1.000 <br />1.000 <br />1.000 <br />ACQUISITION COST BREAKDOWN <br />Cost Elements <br />Base purchase price : <br />Factor <br />Adj. Cost <br />$255,360.00 <br />Less dealer discount . : <br />Plus freight * : <br />Plus dealer charges : <br />Plus taxes: State Sales @ 2.9% <br />SMM @ 2% (rental only) <br />Less salvage value . <br />0.142 <br />0.017 <br />0.005 <br />* 2005 CECG (guide discontinued at end of 2005) <br />Adjusted purchase price : <br />0.029 <br />0.000 <br />Less tire cost : <br />0.230 <br />Net acquisition cost : <br />$36,261.12 <br />$4,213.44 <br />$1,276.80 <br />$224,589.12 <br />$6,513.08 <br />$0.00 <br />$0.00 <br />$51, 722.87 <br />$179,379.33 <br />sheet 1 of 2 <br />BASE COSTS (CRG data) <br />Machine : <br />Attachment no.1 : <br />Attachment no. 2 : <br />• Depreciation <br />Ownership Costs <br />CFC <br />Overhead <br />$12.98 <br />$0.00 <br />$0.00 <br />$5.13 <br />$0.00 <br />$0.00 <br />$3.94 <br />$0.00 <br />$0.00 <br />Overhaul <br />Labor Parts <br />Overhaul and Operating Costs <br />Field Repair <br />Labor Parts Fuel <br />Lube <br />Tires G.E.C. <br />$4.71 <br />$0.00 <br />$0.00 <br />$8.86 <br />$0.00 <br />$0.00 <br />$5.81 <br />$0.00 <br />$0.00 <br />$7.84 <br />$0.00 <br />$0.00 <br />$15.87 <br />$0.00 <br />$0.00 <br />$3.35 <br />$0.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />$1.42 <br />$0.00 <br />$0.00 <br />