2006-07-19_REVISION - M1998003

• Permit No: M1998003
• IBM Index Class Name: Revision
• Doc Date: 7/19/2006
• Doc Name: S.O. Bond Calculation
• From: DMG
• To: Files
• Type & Sequence: SO1
• Media Type: D
• Archive: No

fED COSTS Ownership Costs Overhaul and OpereSng Costs s
Overhaul FiaW Repair
Depredation CFC Overtreatl Labor Parts Labor Parts Fuel Lube Tires G.E.C.
Acquisi5on cost : E18.35 I4A NA NA NA NA NA NA NA NA NA
Econ.life -0ozer antl ROPS : 518.35 IJA NA 58.85 Sf3./3 57.61 572.88 NA NA NA NA
-Attachment no. 2 : NA NA NA 51.14 51.35 52.08 57.38 NA NA NA NA
Annual usage : 527.88 51208 518.48 NA NA NA NA NA NA NA NA
Double shifts : 520.78 58.0/ 39.24 NA NA NA NA NA NA NA NA
Tdple shifts: E/8.46 .¢1.02 58.15 NA NA NA NA NA NA NA NA
lechanic labor-0orar and ROPS : NA NA NA $5.85 NA 58.28 NA NA NA NA NA
-Attachment no. 2 : NA NA NA 50.84 NA E1.72 NA NA NA NA NA
Fuel/lube -0ozer and ROPS : NA NA NA NA NA NA NA E2B.2B 55.7/ 50.00. S2.0f
Attachment no. 2 : NA NA NA NA NA NA NA 50.00 50.35 E0.00 51.13
.TED COST SUBTOTALS Ownership Costs Overhaul a ntl OpereBngCosts
Ovemaul Fieltl Repair
Depredation CFC Overtrea0 Labor Parts Labor Parts Fuel Luhe Tires G.E.C.
ROPS antl Attachment no. 2 : Ozer antl ROPS
Single shifts: E27B8 512.08 518.48 55.85 S73.f3 EB.2B 512.88 528.28 55.74 E0.00 52.01
Double shifts : 520.76 38.04 58.24 ttachment no. 2:
Trtple shifts: 578.48 54.02 58.15 E0.94 Sf.35 51.72 51.38 50.00 50.35 50.00 Sf.13
LV OPERATOR WAGES Base ~~~ ~~~~ Fringe F.LC.A. Unempl. Wk.Comp. Total
Rate Benefits 7.85% 8.20% 9.80% (S/hr) Shift Differential Coloredo labor mne : 2
Dozer opertor (~ 70hp 520.87 57.22 51.58 E7.2B 52.03 E32.78 Day : E0.00 Two shift per tlay average : 50.15
Dozer operator (>=70hp 520.87 5722 51.58 51.28 52.03 532.78 Swing : 50.30 Three shift per day average : 50.25
Mechani 520.97 E7.22 E1.80 57.30 52.08 E33.15 Nigh: 50.45
LY EQUIPMENT COST SUMMARV~~~~ ~ ~~~Ovmerehip ~ ~~OpereBn g antl~Overtraul ~Operetor Total
Machine Attachments CosMr ($)
Single shifts : ESB.24 573.75 EBBS 532.78 j171.63
Double shifts : 538.04 E73.75 58.85 532.93 E149.57
Tdple shifts : E28.64 573.75 EB.85 E33.03 E742.27
'MENT PERFORMANCE DATA ~~~Horsepower ~~~ Transmission Weight Length Witlth HeigM~ Fuel ~~~ ~~Ripper
Description (FHP) Type (UST) (ft) (fl) (ft) type type
Dozer : Cat D8R Sedes II - 8SU ( 310 NA 41.8 22.7 8.7 11.5 diesel NA
Blade :Semi-Universal NA NA 5.4 NA 12.9 5.5 NA NA
Attachment no. 1 : NA NA NA NA NA NA NA NA
Attachment no. 2 :3~hank dpper NA NA 5.4 3.6 7.1 2.8 NA Adl. Parallelogram
Total vreipM : 52.5 (UST)