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

CO LOBADO XINBD LAND 88CLAMATION DIV[SLON
SCRAPER COST L PRODUCTION DATA WORBSHEBT
........................................
Sheet I of 2 sheets
REFE8ENC8S: 11 COST P.8F8RENC8 CUIDE
2~ CONTRACT085 88UIPM8NT COST CU[DI~
31 COLORADO CONTRACTORS ASSOCIATl01
WACE RATB SCNEDULB
41 CATERPILLAR PERFORMANCE HANOB00!
RBV[SiON DATE: 411/90
WOB85H8BT FIL6NAM8: 631D-ROP.WEI
MACHINE DESCRIPTION: CAT 631D CONVENTIONAL SCRAPER WITH HOPS CAB
.......................................................
COST ADJUSTMENT FACTORS BASE YALUE ADJUSTED VALUE
Acquisition Cost: !41'1,950.00 f313,607.44
Econonic Life Hours: 14000 12200
ROPS Cab Bcon. Life Hrs: 14000 N/A
Annual Use Hours: '1112 1500
Mech. Labor Cost-Zone 1: f23.30 320.74 I
-Zone 2: 323.30 320.74
Fuel Cost per gal.: 40,81 50.81
Lube Cost: 53.99 33.99
Tire Life Hours: 1700 2775
Tire Purchase Price: 524,030.00 523,SJ8.15
{ {--- BASE OWNERS HIP d OVERHAUL COS TS ----{ -------- -------- BASE OPBRA.TING COSTS --- ------
BASIC XODRL d ATTACHMENTS DESCRIPTION ; DEPRECIATION OHD/CFC LA00R PARTS; 6ABOR PARTS FUEL LURE TIRES C.E.C
Xachine Model No. CAT 631D N/HOPS 518.44 S16.T7 39.93 f12.77 312.14 91L07 $13.85 f4.89 48.90 30.4:,
Attachnent S1 N/A SO.OU SU.UO SO,UO f0.U0 SO,UU 30.00 30.00 SU,UU 30.00 SO.U
Attachoent 52 N/A SU,00 50.00 50.00 90.00 30.00 SU.00 30.00 40.00 YG,OD 90.0
Attachnent 53 N/A f0.00 f0.00 30.00 f0.0U 90.00 30,00 50.00 30.00 $U,OU 10.0
BA56 COST SUBTOTALS (18.44 516.77 39.93 $12.77 $12,14 S11.U7 313.85 f4,69 4d,9U ;U. 4:
; -- ADJUSTED OWNERSHIP d OVERHAUL COSTS -; ----------- ADJUSTED 0P8RATiNG COSTS --- ------
COST ADJUSTMENT FACTORS ; FACTOR VALUE D6P8ECIAT[ON ORD/CFC LABOR PARTS; LABOR PA8T5 FURL LUEB TIRES L'.E,C
Acquisition Cost 0,7594 514,00 N/A N/A N/A N/A N/A N/A N/A N/A N/,
Econonic Life 1.1415 516.01 NIA 411.40 514.65 513,93 512.7C Nth N)A N1A Nl
Annual Usage 1.4080 519.72 323.61 N/A N/A NIA N/A NIA N/A NIA N/
Double shifts .750depr.-.500ohd 314.79 411,81 N/A N/A N/A NIA H/A N/A N/A N/,
Triple Shifts .667depr.-.333ohd 513.15 51,86 N/A N/A N/A N/A N/A N/A N/A Ni
Mechanic Cost - Zone 1 0.8902 H/A N/A 510.14 N7A 512.40 NIA NIA N7A NIA N7.
- Zone 'l 0.8902 N/A NIA 510.14 N/A 512.40 N/A 14/A N/A NIA NI-
Fuel/Lube/Tire Cost Variable N/A N/A N/A N/A N/A N/A 513.85 34.69 58,48 f0.4;
Scraper Util. - Zone 1 100,001 N/A N/A $10.14 514.65 (12.40 512.10 513,85 34.69 38,48 3C,4:
- Zone 2 100.001 N/A N/A 510,14 514.65 (12.40 (12.70 513.BS 59.69 58.48 50.4:
ADJUSTED COST SUBTOTALS -S.SHIFT -ZONE I: 419.72 323.61 510.14 514.65 412.40 512,70 SIJ.BS f4.89 58.48 50.4:
-ZONE 2. 519.T2 !23.61 410.14 514.65 412.40 312,70 413. .95 54.89 38.4E 9C. 4;
-D.SNIFTS-ZONE 1: (14.79 511.81 510.14 414.65 (12,40 512.70 413. 65 34.69 38,46 SU.4~
-ZONE 2: 914.79 511,81 $10.14 414.65 91'1.40 512.70 513. 85 44.69 46,48 50.4
-T.SNIFTS-ZONE ;: SI3.IS 37.86 510.14 314,65 512.40 512,76 f13. 8S 15.69 58.48 50.4:
. -ZONE 2: 413.15 37.86 510.',4 914.85 f12.4U 512.70 513. .95 74.59 38.46 30. ;: