PERMFILE53051

• Permit No: C1983059A
• IBM Index Class Name: Permit File
• Doc Date: 12/11/2001
• Section_Exhibit Name: EXHIBIT 10 BOND CALCULATIONS
• Media Type: D
• Archive: Yes

COLORADO NINBD LAND RBCLAtlATION DIVISION
SOIL COMPACTOR COST 1 PRODUCTION DATA YOR856BRT Sheet l of 2 sheets
BBYISION DATE: k2/91
YOBBSBSBT FILBNAtlB: 81SB-CtlP.YBI
NAC8IN6 D89C8IPTION: CAT BISB 210 dP SOIL
.................... COtlPACTOR
...............................
C09T ADJU9Ttl8NT FACTOfl9 BA96 YALUB ADJUSTBD VALUB
Acquisition Cost: 1214,000.00 1197,647.82
8coaoaic Life Sours: 10500 10400
Annual Use Sours: 2112 1180
Nech, Lahor Cost-Zone 1: !24.78 521.04
-Zoue 2: (24.78 521.04
Fuel Cost per gal.: 10.89 50.89
Lube Cast: 12.18 32.18
BASIC tlODBL l ATTACBMBNTS DBSCBIPTION
-------------------------------------------
-------------------------------------------
Machine tlodel do. CAT 8158
Attachaeat tl N/A
• Attachaeat it N/A
Attachaeat t3 N/A
BA98 COST SUBTOTALS
86FBBHNCBS: ll COST RBFB88NC6 CUIDB
21 CONTRACTORS BOUIPNBNT COST CUI[
31 COLORADO CONTRACTORS ASSOCIATI(
MACB RATB SCBBDULB
41 CATERPILLAR P6BFOBMANCR dAND80(
;--- BASB OYNBR9RIP 1 OVBRdAUL COSTS ----;- ------
; DBPRBC[ATION
---------------- ORD/CFC
---------- LABOR
--------- PARTS;
-------- LABOR
------
----------------
l1S.68 -----------
l9.Tl --------
15.98 --------
17.57 ------
15.87
10.00 10.00 50.00 10.00 50.00
50.00 10.00 10.00 f0.00 So.00
so.oo So.Da So.oo fD.oD 90,00
------BASB OPBBAT[NC COSTS --------~
PARTS FUEL LUBB T[86S C.B.(
-----------------------------------
-----------------------------------
l4.89 18.32 f2.18 10.00 l0.
f0.00 10.00 50.00 50.00 lO,i
50.00 10.00 50.00 50.00 SO.i
So.oo fo.DD SD.oo 90.00 so.~
!15.68 59.71 55.98 57.57 55.87 54.89 18.32 12,38 50.00 !0.!
-- ADJUSTBD OYNBR9fliP 1 OVBBflAUL C09T3 -;- ------- --- ADJUSTBD OPBBATINC COSTS --- -----
COST ADJU9Ttl8NT FACTORS FACTOR YALUB ; DBPBBCIATION O8D/CFC LAB08 PARTS; LABOR PARTS FUEL LUBB TIBBS C,B.i
Acquisition Cost 0.8301 !13.02 N/A N(A NIA NIA NIA NIA NIA N1A N
Bcoaouic Life 1.0096 113.14 N/A 56.04 57.64 95.93 54.94 N/A NIA NJA N
Auuual Usage 1.7898 (23.30 S1T.38 N/A N/A NIA N/A N!A N/A NIA N
Double shifts .7SOdepr.-.SOOohd 137.41 98.69 N/A NIA NIA NIA NIA N/A N/A N.
Triple Shifts .661depr.-.J33ohd 115.54 95.19 N/A NIA N/A NIA N/A NIA N/A N
tlechanic Cost - Zoae 1 0.8491 NIA N/A (5.13 NIA 15.03 N/A NIA NIA N/A N.
- Zoae 2 0.8491 N/A N/A 15.13 N/A 35.03 NIA N/A N/A N/A N
Fuel/Cube/Tire Coet Variable N/A N/A NIA NIA NIA N/A 58.32 SE.16 90.00 90,
Loader Util. - Zoae l 100.005 N/A N/A 95.13 17.64 95.03 94.94 98.32 92,18 90,00 f0.
- Zoae 2 100.005 N/A NIA 55.13 97,64 35,07 54.94 98.32 92.18 10.00 !0.
ADJUSTBD COST SUBTOTALS -S.9BIFT -ZONB 1: 123.30 317.38 55,11 17.64 55.03 54.94 58.32 92.18 50.00 50.:
-ZONE 2: (23.30 S1T.38 15.13 17.64 35.05 14.94 58.32 12.18 50.00 S0.'
-D,SBIFTS-20N8 l: f17.47 18,69 5513 f7.64 15.03 14.94 18.32 52.18 10.00 S0.
• -ZONR 2: 117.47 18.69 15.13 17.64 fS.03 14.94 18.32 12.18 50.00 (0.
-T.SRIFTS-ZONE t: S15.S4 15.79 15.13 97.61 15.03 54.94 58.32 12.18 50.00 f0.
-ZONB 2: !15.54 15.79 15.13 97.fi4 95.03 54.94 58.72 52.18 50.00 !0.