PERMFILE118657

• Permit No: M1982020
• IBM Index Class Name: Permit File
• Doc Date: 8/30/1993
• Doc Name: 08/30/1993 Bond calc
• Media Type: D
• Archive: No

CAUO CIVCSI011 OF CI:I83ALS AIIU GBOLOCP
DCZ88 COST A PBRFORhA:ICB CAiA IIOR8S988i
hachine Oahe A Model: Cat DSI.
...............
Doser Blade: Universal
Attach-ect iL ROPS Cah
Attachcent f2: 1-shams ripper
Last lost Re iision: i'ay, 1992
BASB BVUIPI;B!IT COSiS (CP.C1
----------------------
Ilachine
,ttacicent ¢1
Attach~ent 42
sheet 1 of 2 shee'.s
REFBREIICES: 1) Cast Befereace Guide ,CRC
21 Ccntractors Bquip~ent Cos; Guide 1CECC)
31 Co:orado Contractsrs Asscciation
Gage Rate Sctedule
;~ Caterpillar Perforcance Hxndh„ok
------------ Base Ounership d Overhaul Costs -------------;- -------------- lase Jparating Costs ------- --------
Oucership Overhaul Pield Repair ;
Depreciation CPC Overhead ' Lahor Parts; Lahor Parts ', Fue: ;.ute liter C.B.C.
320.96 36.25 35.;0 34.22 99.46 ;;.69 ?7.63 ?9.17 i2.7S iJ,00 iL 27
SO.C3 ¢0.00 ¢O.OD 40.0( SO.JO ¢0.90 $0.(0 ¢0.00 10.Of S(.OC 90.C0
32.94 40.76 ;0.11 91.46 ;l.fil SL29 3!.2: 40.OJ 5).tl 4L.D3 Sl.)(
COS? ADJL'S`I.6f.i ?ACTORS ;CECG;
?actar Description
Acquisition. cost:
Bcon. life hrs.-.xc5ir.e:
-ettBCh. ¢l:
-attach. i2:
Annual are r.ours:
Ilechsnic's labor cast:
Fuel cost/gal.-gasoline:
-these;:
Luhe cost:
lire life hours:
lire factor:
',i:e cost:
A~JUSiBC BVUIP;CBI:T CJS",S
Base Value Adj. Va:ue lfultiplier
5297,250.00 5239,486.89 0.806
1D,;4S (0,455 C.999
8,800 8,800 1.000
6,700 6,000 1.OJ0
2,112 1,424 1.385
?2;.78 12!.95 J.886
?1.12 51.;2 1,000
40.87 ?0,87 ;.DOD
92.s9 52.79 1.000
0 0 1.300
0 0 ].ooo
?0.00 ;0.00 L600
ACVUISITI00 GJS7 BR8ABJ0'J!I
Cost Bler-ents CBCGi Pactor Adj. Cost
------------------------
Base purchase p: ice ------- -------------
5~97,2SO.OG
Leas cealer disccunt C.13. $:9,'25.00
Pius freight J.02J ;5,945.00
Plus dealer chargest O.JCS ;1,;86.25
rlILBD estivate " " " " " "
Adjusted purchase price ¢27;,946.24
Plus taxes: Ss:es ~ 3i. $8,2;8.69
53'1172! 35,;99.13
less fire cost $0.00
Bess savage value C.;79 $;9,2;7.17
Ilet acquisition cast 9233,486.89
---------- Adjusted Ounerstip d Overhsul Costs ----- ------, -------
Acquisit;a,; cost 419.26 ;:/A G/A N/.; NIA YjA
Bcan.life -Dceer d BOPS 4:9,24 I!/p !;/A 94.22 S9. ;S 54.69
-Attach. 42 IIIA L'lA `I/A 91.06 ?1.61 ;L 2)
Annual usage ¢26.67 59.7: $8.49 1:/A A/A :;/A
Douhie shifts 320.DC ;;.fi5 44.2; !I/A 11/A ';/A
Triple shifts 41'.79 $3.23 32.ES 11/,; ;;/A !f/A
1!ech.lahor-Dozera RJPS '.:IA 11/n !aA ;3.14 II/A 34.15
-Attach. i2 ;:/A U/A I!/A SJ.9; II/A 41.14
Fuel/lu5e -Corer . BOPS 11/A li/A !;/A 11/A 1;/A !!/A
-Attach. ¢2 !I/A N/A !./A II/A M/A 11;A
--- Adjusted Operating Cosa

$7.6f !:iA 1:/A 11/A ;:IA
il.2l 'I/A ::/A 4~A 1111

1:/A ::/A :/A t:/A ::iA

11/A II/A !I/A "/A IUA
IIIA 39.17 $2.79 30.06 g:.L'
II/A $O.UO ?0.23 53.90 $:.00