EQUIPMENT RATES

ACEL RATE Horse Discount Discounted Operating Costs Total Fuel Lubricant Spare Parts Hourly Cost Hourly Cost
Code Equipment Description Make Model Capacity Bare Month Power Factor Rental Rate Fuel Oil & Lube Spare parts Montlhy Cost Consumption Consumption Consumption F / L & SP Operated Bare F / L / SP
(P/mo.) (HP) General Individual (P/mo.) (P/mo.) (P/mo.) (P/mo.) (P/mo.) (li/hr) (li/hr) (Parts/hr) (P/hr.) (P/hr.) (P/hr.)
0
0 PLS. DO NOT DELETE THIS ROW!

A PLANTS

Concrete Batching Plant

E-A1.1 Concrete Batching Plant 100 m3 / hr 511,300.00 30% 357,910.00 0.00 0.00 38,347.50 396,257.50 0.00 0.00 23.97 191.74 1,981.29 1,789.55 191.74
E-A1.2 Concrete Batching Plant 90 m3 / hr 460,170.00 30% 322,119.00 0.00 0.00 34,512.75 356,631.75 0.00 0.00 21.57 172.56 1,783.16 1,610.60 172.56
E-A1.3 Concrete Batching Plant 60 m3 / hr 306,780.00 30% 214,746.00 0.00 0.00 23,008.50 237,754.50 0.00 0.00 14.38 115.04 1,188.77 1,073.73 115.04
E-A1.4 Concrete Batching Plant 35 m3 / hr 178,955.00 30% 125,268.50 0.00 0.00 13,421.63 138,690.13 0.00 0.00 8.39 67.11 693.45 626.34 67.11
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Asphalt Batching Plant 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-A2.1 Asphalt Batching Plant 100 m3 / hr 482,400.00 30% 337,680.00 0.00 0.00 36,180.00 373,860.00 0.00 0.00 22.61 180.90 1,869.30 1,688.40 180.90
E-A2.2 Asphalt Batching Plant 80 m3 / hr 385,920.00 30% 270,144.00 0.00 0.00 28,944.00 299,088.00 0.00 0.00 18.09 144.72 1,495.44 1,350.72 144.72
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cement/Asphalt Treated Base Plant 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-A3.1 Cement/Asphalt Treated Base Plant 80 m3 / hr 459,840.00 30% 321,888.00 0.00 0.00 34,488.00 356,376.00 0.00 0.00 21.56 172.44 1,781.88 1,609.44 172.44
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Aggregate Crushing Plant 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-A4.1 Aggregate Crushing Plant PARKER 1208 100 tons / hr 373,571.00 30% 261,499.70 0.00 0.00 28,017.83 289,517.53 0.00 0.00 17.51 140.09 1,447.59 1,307.50 140.09
E-A4.2 Aggregate Crushing Plant SVEDALA Jawmaster 907HD 100 tons / hr 909,927.00 222 30% 636,948.90 173,976.96 13,048.27 68,244.53 892,218.66 17.76 0.65 42.65 1,276.35 4,461.09 3,184.74 1,276.35
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Mobile Washing and Screening Plant 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-A5.1 Mobile Washing and Screening Plant 60 tons / hr 250,000.00 30% 175,000.00 0.00 0.00 18,750.00 193,750.00 0.00 0.00 11.72 93.75 968.75 875.00 93.75
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
B HEAVY EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earth Moving Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Crawler, Tractor 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-B1.1 Crawler, Tractor Caterpillar D3CXLIII D3 201,929.00 70 30% 141,350.30 54,857.60 4,114.32 15,144.68 215,466.90 5.60 0.21 9.47 370.58 1,077.33 706.75 370.58
E-B1.2 Crawler, Tractor Caterpillar D6RSTD D6 653,173.00 165 30% 457,221.10 129,307.20 9,698.04 48,987.98 645,214.32 13.20 0.48 30.62 939.97 3,226.07 2,286.11 939.97
E-B1.3 Crawler, Tractor Caterpillar D7RPSLGP D7 935,746.00 240 30% 655,022.20 188,083.20 14,106.24 70,180.95 927,392.59 19.20 0.71 43.86 1,361.85 4,636.96 3,275.11 1,361.85
E-B1.4 Crawler, Tractor Caterpillar D8R D8 1,013,050.00 305 30% 709,135.00 239,022.40 17,926.68 75,978.75 1,042,062.83 24.40 0.90 47.49 1,664.64 5,210.31 3,545.68 1,664.64
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loaders 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Wheeled Loader 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-B2.1 Payloader kawasaki 60Z 1.5 m3 164,020.00 108 30% 114,814.00 84,637.44 6,347.81 12,301.50 218,100.75 8.64 0.32 7.69 516.43 1,090.50 574.07 516.43
E-B2.2 Payloader kawasaki 80Z 2.68 m3 248,836.00 177 30% 174,185.20 138,711.36 10,403.35 18,662.70 341,962.61 14.16 0.52 11.66 838.89 1,709.81 870.93 838.89
E-B2.3 Payloader kawasaki 90Z 3.60 m3 329,369.00 256 30% 230,558.30 200,622.08 15,046.66 24,702.68 470,929.71 20.48 0.75 15.44 1,201.86 2,354.65 1,152.79 1,201.86
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tracked Loader 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-B2.4 Crawler Loader Caterpillar 953C 1.76 m3 427,642.00 121 30% 299,349.40 94,825.28 7,111.90 32,073.15 433,359.73 9.68 0.36 20.05 670.05 2,166.80 1,496.75 670.05
E-B2.5 Payloader Caterpillar 963LGP 2.22 m3 375,219.00 150 30% 262,653.30 117,552.00 8,816.40 28,141.43 417,163.13 12.00 0.44 17.59 772.55 2,085.82 1,313.27 772.55
E-B2.6 Payloader Caterpillar 973LGP 3.21 m3 493,867.00 210 30% 345,706.90 164,572.80 12,342.96 37,040.03 559,662.69 16.80 0.62 23.15 1,069.78 2,798.31 1,728.53 1,069.78
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Road Grader 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-B3.1 Road Grader Champion 710A 296,514.00 140 30% 207,559.80 109,715.20 8,228.64 22,238.55 347,742.19 11.20 0.41 13.90 700.91 1,738.71 1,037.80 700.91
E-B3.2 Road Grader Champion 720A 337,168.00 160 30% 236,017.60 125,388.80 9,404.16 25,287.60 396,098.16 12.80 0.47 15.80 800.40 1,980.49 1,180.09 800.40
E-B3.3 Road Grader Champion 730A 357,356.00 195 30% 250,149.20 152,817.60 11,461.32 26,801.70 441,229.82 15.60 0.57 16.75 955.40 2,206.15 1,250.75 955.40
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Compaction Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Road Roller 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-B4.1 Road Roller Komatsu JV40 4 tons 30,701.00 28 30% 21,490.70 21,629.57 1,622.22 2,302.58 47,045.06 2.21 0.08 1.44 127.77 235.23 107.45 127.77
E-B4.2 Road Roller Dynapac CA-251D 10 tons 145,988.00 152 30% 102,191.60 119,119.36 8,933.95 10,949.10 241,194.01 12.16 0.45 6.84 695.01 1,205.97 510.96 695.01
E-B4.3 Road Roller Dynapac CA-301D 11 tons 186,339.00 152 30% 130,437.30 119,119.36 8,933.95 13,975.43 272,466.04 12.16 0.45 8.73 710.14 1,362.33 652.19 710.14
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Vibratory Tandem Smooth Drum Roller 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-B5.1 Vibratory Tandem Smooth Drum Roller DYNAPAC CC522 13 tons 197,611.00 119 30% 138,327.70 93,493.02 7,011.98 14,820.83 253,653.53 9.54 0.35 9.26 576.63 1,268.27 691.64 576.63
E-B5.2 Vibratory Tandem Smooth Drum Roller DYNAPAC CC422 11 tons 183,345.00 119 30% 128,341.50 93,493.02 7,011.98 13,750.88 242,597.38 9.54 0.35 8.59 571.28 1,212.99 641.71 571.28
E-B5.3 Vibratory Tandem Smooth Drum Roller DYNAPAC CC322 9 tons 168,641.00 71 30% 118,048.70 55,719.65 4,178.97 12,648.08 190,595.40 5.69 0.21 7.91 362.73 952.98 590.24 362.73
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Pneumatic Tired Roller 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-B6.1 Pneumatic Tired Roller DYNAPAC CP271 21 tons 201,031.00 99 30% 140,721.70 77,741.06 5,830.58 15,077.33 239,370.66 7.94 0.29 9.42 493.24 1,196.85 703.61 493.24
E-B6.2 Pneumatic Tired Roller INGERSOLL PT125R 13 tons 171,653.00 80 30% 120,157.10 62,694.40 4,702.08 12,873.98 200,427.56 6.40 0.24 8.05 401.35 1,002.14 600.79 401.35
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Craneage / Lifting Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Crane, Crawler 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-B7.1 Crane, Crawler 150 tons 993,999.00 350 30% 695,799.30 274,288.00 20,571.60 74,549.93 1,065,208.83 28.00 1.03 46.59 1,847.05 5,326.04 3,479.00 1,847.05
E-B7.2 Crane, Crawler 80 tons 436,861.00 285 30% 305,802.70 223,348.80 16,751.16 32,764.58 578,667.24 22.80 0.84 20.48 1,364.32 2,893.34 1,529.01 1,364.32
E-B7.3 Crane, Crawler 40 tons 210,749.00 190 30% 147,524.30 148,899.20 11,167.44 15,806.18 323,397.12 15.20 0.56 9.88 879.36 1,616.99 737.62 879.36
E-B7.4 Crane, Crawler 25 tons 172,070.00 145 30% 120,449.00 113,633.60 8,522.52 12,905.25 255,510.37 11.60 0.43 8.07 675.31 1,277.55 602.25 675.31
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Crane, All Terrain 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-B8.1 Crane, All Terrain Krupp 110 tons 837,476.00 300 30% 586,233.20 235,104.00 17,632.80 62,810.70 901,780.70 24.00 0.88 39.26 1,577.74 4,508.90 2,931.17 1,577.74
E-B8.2 Crane, All Terrain Grove 80 tons 514,443.00 290 30% 360,110.10 227,267.20 17,045.04 38,583.23 643,005.57 23.20 0.85 24.11 1,414.48 3,215.03 1,800.55 1,414.48
E-B8.3 Crane, All Terrain 40 tons 274,766.00 210 30% 192,336.20 164,572.80 12,342.96 20,607.45 389,859.41 16.80 0.62 12.88 987.62 1,949.30 961.68 987.62
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Crane, Tower 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-B9.1 Crane, Tower 50m/8T/2.3T 243,402.00 30% 170,381.40 0.00 0.00 18,255.15 188,636.55 0.00 0.00 11.41 91.28 943.18 851.91 91.28
E-B9.2 Crane, Tower 25m/3T/0.8T 86,911.00 30% 60,837.70 0.00 0.00 6,518.33 67,356.03 0.00 0.00 4.07 32.59 336.78 304.19 32.59
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Excavating Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-B10.1 Backhoe Sumitomo PC300-7 1.40 m3 582,372.00 242 30% 407,660.40 189,650.56 14,223.79 43,677.90 655,212.65 19.36 0.71 27.30 1,237.76 3,276.06 2,038.30 1,237.76
E-B10.2 Backhoe Komatsu PC-220 1.26 m3 389,080.00 168 30% 272,356.00 131,658.24 9,874.37 29,181.00 443,069.61 13.44 0.49 18.24 853.57 2,215.35 1,361.78 853.57
E-B10.3 Backhoe Sumitomo SH200 0.80 m3 337,541.00 138 30% 236,278.70 108,147.84 8,111.09 25,315.58 377,853.20 11.04 0.41 15.82 707.87 1,889.27 1,181.39 707.87
E-B10.4 Backhoe Sumitomo SH120 0.50 m3 203,897.00 128 30% 142,727.90 100,311.04 7,523.33 15,292.28 265,854.54 10.24 0.38 9.56 615.63 1,329.27 713.64 615.63
EQUIPMENT RATES

ACEL RATE Horse Discount Discounted Operating Costs Total Fuel Lubricant Spare Parts Hourly Cost Hourly Cost
Code Equipment Description Make Model Capacity Bare Month Power Factor Rental Rate Fuel Oil & Lube Spare parts Montlhy Cost Consumption Consumption Consumption F / L & SP Operated Bare F / L / SP
(P/mo.) (HP) General Individual (P/mo.) (P/mo.) (P/mo.) (P/mo.) (P/mo.) (li/hr) (li/hr) (Parts/hr) (P/hr.) (P/hr.) (P/hr.)
E-B10.5 Backhoe Caterpillar PC110 0.40 m3 254,187.00 95 30% 177,930.90 74,449.60 5,583.72 19,064.03 277,028.25 7.60 0.28 11.92 495.49 1,385.14 889.65 495.49
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Pile Driving Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Pile Driver 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-B11.1 Pile Driver Hitachi KH125-2 35 tons 71,022.00 30% 49,715.40 0.00 0.00 5,326.65 55,042.05 0.00 0.00 3.33 26.63 275.21 248.58 26.63
E-B11.2 Pile Driver Nippon Sharyo DJH-30 20 tons 134,739.00 30% 94,317.30 0.00 0.00 10,105.43 104,422.73 0.00 0.00 6.32 50.53 522.11 471.59 50.53
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Pile Driver (Vibratory-Electric) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-B12.1 Pile Driver (Vibratory-Electric) w/o genset Nippei NVC-80 94,067.00 30% 65,846.90 0.00 0.00 7,055.03 72,901.93 0.00 0.00 4.41 35.28 364.51 329.23 35.28
E-B12.2 Pile Driver (Vibratory-Electric) w/o genset Tomen VM2-4000E 82,583.00 30% 57,808.10 0.00 0.00 6,193.73 64,001.83 0.00 0.00 3.87 30.97 320.01 289.04 30.97
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Pile Driver (Vibratory-Hydraulic) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-B13.1 Pile Driver (Vibratory-Hydraulic) w/o Hyd Pack Vibro Fonceur PTC25HA1A 358,047.00 30% 250,632.90 0.00 0.00 26,853.53 277,486.43 0.00 0.00 16.78 134.27 1,387.43 1,253.16 134.27
E-B13.2 Pile Driver (Vibratory-Hydraulic) w/o Hyd Pack Vibro Fonceur PTC50HA1A 572,875.00 30% 401,012.50 0.00 0.00 42,965.63 443,978.13 0.00 0.00 26.85 214.83 2,219.89 2,005.06 214.83
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
C LIGHT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trucks / Hauling Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cargo Truck 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-C1.1 Cargo Truck 13 tons 99,566.00 320 30% 69,696.20 250,777.60 18,808.32 7,467.45 346,749.57 25.60 0.94 4.67 1,385.27 1,733.75 348.48 1,385.27
E-C1.2 Cargo Truck Nissan CWB520P 10 tons 60,888.00 270 30% 42,621.60 211,593.60 15,869.52 4,566.60 274,651.32 21.60 0.79 2.85 1,160.15 1,373.26 213.11 1,160.15
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Truck Tractor 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-C2.1 Truck Tractor / Prime Mover 17 tons 105,000.00 310 30% 73,500.00 242,940.80 18,220.56 7,875.00 342,536.36 24.80 0.91 4.92 1,345.18 1,712.68 367.50 1,345.18
E-C2.2 Trailer 7 tons 24,500.00 30% 17,150.00 0.00 0.00 1,837.50 18,987.50 0.00 0.00 1.15 9.19 94.94 85.75 9.19
0.00 0.00 0.00 0.00 0.00
Truck with Lifting Boom 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-C3.1 Truck with Lifting Boom 20 tons 124,457.50 320 30% 87,120.25 250,777.60 18,808.32 9,334.31 366,040.48 25.60 0.94 5.83 1,394.60 1,830.20 435.60 1,394.60
0.00 0.00 0.00 0.00 0.00
Dumptruck 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-C4.1 Dumptruck 12 tons 87,889.00 280 30% 61,522.30 219,430.40 16,457.28 6,591.68 304,001.66 22.40 0.82 4.12 1,212.40 1,520.01 307.61 1,212.40
E-C4.2 Dumptruck 10 tons 72,590.00 275 30% 50,813.00 215,512.00 16,163.40 5,444.25 287,932.65 22.00 0.81 3.40 1,185.60 1,439.66 254.07 1,185.60
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Transit Mixers 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-C5.1 Transit Mixer 8.0 m3 197,165.00 335 30% 138,015.50 262,532.80 19,689.96 14,787.38 435,025.64 26.80 0.98 9.24 1,485.05 2,175.13 690.08 1,485.05
E-C5.2 Transit Mixer 6.0 m3 161,782.00 290 30% 113,247.40 227,267.20 17,045.04 12,133.65 369,693.29 23.20 0.85 7.58 1,282.23 1,848.47 566.24 1,282.23
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Water Truck 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-C6.1 Water Truck w/ Pump 4000 liters 44,333.00 360 30% 31,033.10 282,124.80 21,159.36 3,324.98 337,642.24 28.80 1.06 2.08 1,533.05 1,688.21 155.17 1,533.05
E-C6.2 Water Truck w/ Pump 12,000 liters 52,287.00 552 30% 36,600.90 432,591.36 32,444.35 3,921.53 505,558.14 44.16 1.62 2.45 2,344.79 2,527.79 183.00 2,344.79
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Support Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Utility Vehicle 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-C7.1 Utility Vehicle ISUZU Crewcab 33,550.00 80 30% 23,485.00 62,694.40 4,702.08 2,516.25 93,397.73 6.40 0.24 1.57 349.56 466.99 117.43 349.56
E-C7.2 Utility Vehicle NISSAN Frontier 41,744.00 80 30% 29,220.80 62,694.40 4,702.08 3,130.80 99,748.08 6.40 0.24 1.96 352.64 498.74 146.10 352.64
E-C7.3 Utility Vehicle ISUZU Crosswind 41,478.00 70 30% 29,034.60 54,857.60 4,114.32 3,110.85 91,117.37 5.60 0.21 1.94 310.41 455.59 145.17 310.41
E-C7.4 Utility Vehicle Mitsubishi L300 Low Side 43,600.00 80 30% 30,520.00 62,694.40 4,702.08 3,270.00 101,186.48 6.40 0.24 2.04 353.33 505.93 152.60 353.33
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fuel Truck 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-C8.1 Fuel Truck 13,000 liters 119,258.00 220 30% 83,480.60 172,409.60 12,930.72 8,944.35 277,765.27 17.60 0.65 5.59 971.42 1,388.83 417.40 971.42
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Lube Truck 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-C9.1 Lube Truck 99,709.00 300 30% 69,796.30 235,104.00 17,632.80 7,478.18 330,011.28 24.00 0.88 4.67 1,301.07 1,650.06 348.98 1,301.07
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Materials Handling 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Front Dumper 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-C9.1 Front Dumper Thwaites 3.15 m3 218,687.00 90 30% 153,080.90 70,531.20 5,289.84 16,401.53 245,303.47 7.20 0.26 10.25 461.11 1,226.52 765.40 461.11
E-C9.1 Front Dumper Thwaites 2.50 m3 186,765.00 48 30% 130,735.50 37,616.64 2,821.25 14,007.38 185,180.76 3.84 0.14 8.75 272.23 925.90 653.68 272.23
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Skid Loader 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-C10.1 Skid Loader 800 kgs 128,220.00 60 30% 89,754.00 47,020.80 3,526.56 9,616.50 149,917.86 4.80 0.18 6.01 300.82 749.59 448.77 300.82
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Asphalt Paving Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Asphalt Paver / Finisher 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-C11.1 Asphalt Paver / Finisher CMI AP 3m 303,259.00 142 30% 212,281.30 111,282.56 8,346.19 22,744.43 354,654.48 11.36 0.42 14.22 711.87 1,773.27 1,061.41 711.87
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Asphalt Distributor 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-C12.1 Asphalt Distributor ETNYRE BT-RS 5 tons 107,874.00 100 30% 75,511.80 78,368.00 5,877.60 8,090.55 167,847.95 8.00 0.29 5.06 461.68 839.24 377.56 461.68
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Concrete Paver / Finisher / Curber 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-C13.1 Concrete Paver / Finisher SOMERO S160 873,759.00 65 30% 611,631.30 50,939.20 3,820.44 65,531.93 731,922.87 5.20 0.19 40.96 601.46 3,659.61 3,058.16 601.46
E-C13.2 Concrete Curber POWERCURBER 5700 698,144.00 85 30% 488,700.80 66,220.96 4,966.57 52,360.80 612,249.13 6.76 0.25 32.73 617.74 3,061.25 2,443.50 617.74
0.00 0.00 0.00 0.00 0.00
Truck Mounted Concrete Pump 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-C14.1 Truck Mounted Concrete Pump Putzmeister BF1405X 50 m3 / hr 328,121.00 180 30% 229,684.70 141,062.40 10,579.68 24,609.08 405,935.86 14.40 0.53 15.38 881.26 2,029.68 1,148.42 881.26
E-C14.2 Truck Mounted Concrete Pump Schwing BPL601 60 m3 / hr 854,174.00 270 30% 597,921.80 211,593.60 15,869.52 64,063.05 889,447.97 21.60 0.79 40.04 1,457.63 4,447.24 2,989.61 1,457.63
0.00 0.00 0.00 0.00 0.00
D MISCELLANEOUS PORTABLE EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Compressor 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-D1.1 Air Compressor 15-35cfm 9,003.00 20 30% 6,302.10 15,673.60 1,175.52 675.23 23,826.45 1.60 0.06 0.42 87.62 119.13 31.51 87.62
E-D1.2 Air Compressor 36-60cfm 14,641.00 30 30% 10,248.70 23,510.40 1,763.28 1,098.08 36,620.46 2.40 0.09 0.69 131.86 183.10 51.24 131.86
E-D1.3 Air Compressor 61-85cfm 21,085.00 34 30% 14,759.50 26,645.12 1,998.38 1,581.38 44,984.38 2.72 0.10 0.99 151.12 224.92 73.80 151.12
E-D1.4 Air Compressor 86-125cfm 26,061.00 42 30% 18,242.70 32,914.56 2,468.59 1,954.58 55,580.43 3.36 0.12 1.22 186.69 277.90 91.21 186.69
E-D1.5 Air Compressor 126-160cfm 31,841.00 51 30% 22,288.70 39,967.68 2,997.58 2,388.08 67,642.03 4.08 0.15 1.49 226.77 338.21 111.44 226.77
E-D1.6 Air Compressor 161-185cfm 33,642.00 69 30% 23,549.40 54,073.92 4,055.54 2,523.15 84,202.01 5.52 0.20 1.58 303.26 421.01 117.75 303.26
E-D1.7 Air Compressor 186-250cfm 47,383.00 73 30% 33,168.10 57,208.64 4,290.65 3,553.73 98,221.11 5.84 0.21 2.22 325.27 491.11 165.84 325.27
E-D1.8 Air Compressor 251-315cfm 48,180.00 92 30% 33,726.00 72,098.56 5,407.39 3,613.50 114,845.45 7.36 0.27 2.26 405.60 574.23 168.63 405.60
EQUIPMENT RATES

ACEL RATE Horse Discount Discounted Operating Costs Total Fuel Lubricant Spare Parts Hourly Cost Hourly Cost
Code Equipment Description Make Model Capacity Bare Month Power Factor Rental Rate Fuel Oil & Lube Spare parts Montlhy Cost Consumption Consumption Consumption F / L & SP Operated Bare F / L / SP
(P/mo.) (HP) General Individual (P/mo.) (P/mo.) (P/mo.) (P/mo.) (P/mo.) (li/hr) (li/hr) (Parts/hr) (P/hr.) (P/hr.) (P/hr.)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power Generating Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-D2.1 Generator 20-25kVA 20,205.00 42 30% 14,143.50 32,914.56 2,468.59 1,515.38 51,042.03 3.36 0.12 0.95 184.49 255.21 70.72 184.49
E-D2.2 Generator 26-37kVA 22,842.00 50 30% 15,989.40 39,184.00 2,938.80 1,713.15 59,825.35 4.00 0.15 1.07 219.18 299.13 79.95 219.18
E-D2.3 Generator 38-50kVA 23,064.00 65 30% 16,144.80 50,939.20 3,820.44 1,729.80 72,634.24 5.20 0.19 1.08 282.45 363.17 80.72 282.45
E-D2.4 Generator 51-62.5kVA 26,006.00 85 30% 18,204.20 66,612.80 4,995.96 1,950.45 91,763.41 6.80 0.25 1.22 367.80 458.82 91.02 367.80
E-D2.5 Generator 63-125kVA 30,340.00 165 30% 21,238.00 129,307.20 9,698.04 2,275.50 162,518.74 13.20 0.48 1.42 706.40 812.59 106.19 706.40
E-D2.6 Generator 126-187kVA 36,580.00 250 30% 25,606.00 195,920.00 14,694.00 2,743.50 238,963.50 20.00 0.73 1.71 1,066.79 1,194.82 128.03 1,066.79
E-D2.7 Generator 188-250kVA 58,528.00 330 30% 40,969.60 258,614.40 19,396.08 4,389.60 323,369.68 26.40 0.97 2.74 1,412.00 1,616.85 204.85 1,412.00
E-D2.8 Generator 251-312kVA 76,421.00 410 30% 53,494.70 321,308.80 24,098.16 5,731.58 404,633.24 32.80 1.20 3.58 1,755.69 2,023.17 267.47 1,755.69
E-D2.9 Generator 313-375kVA 88,169.00 500 30% 61,718.30 391,840.00 29,388.00 6,612.68 489,558.98 40.00 1.47 4.13 2,139.20 2,447.79 308.59 2,139.20
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Welding Machine 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-D3.1 Welding Machine (Mech'l) Hobart TJD 200A 5,558.00 15 30% 3,890.60 11,755.20 881.64 416.85 16,944.29 1.20 0.04 0.26 65.27 84.72 19.45 65.27
E-D3.2 Welding Machine (Mech'l) Miller SAE-400 400A 11,612.00 54 30% 8,128.40 42,318.72 3,173.90 870.90 54,491.92 4.32 0.16 0.54 231.82 272.46 40.64 231.82
E-D3.3 Welding Machine (Mech'l) Lincoln 500As 500A 12,231.00 70 30% 8,561.70 54,857.60 4,114.32 917.33 68,450.95 5.60 0.21 0.57 299.45 342.25 42.81 299.45
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Concreting Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Portable Concrete Mixer 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-D4.1 Concrete Mixer 1 bagger 11,640.00 10 30% 8,148.00 7,836.80 587.76 873.00 17,445.56 0.80 0.03 0.55 46.49 87.23 40.74 46.49
E-D4.1 Concrete Mixer 2 bagger 14,042.00 11 30% 9,829.40 8,620.48 646.54 1,053.15 20,149.57 0.88 0.03 0.66 51.60 100.75 49.15 51.60
E-D4.1 Concrete Mixer 3 bagger 17,089.00 12 30% 11,962.30 9,404.16 705.31 1,281.68 23,353.45 0.96 0.04 0.80 56.96 116.77 59.81 56.96
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Concrete Pump (Stationary) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-D5.1 Concrete Pump (Stationary) Putzmeister 1406EMD 60 cu.m./hr. 234,454.00 180 30% 164,117.80 141,062.40 10,579.68 17,584.05 333,343.93 14.40 0.53 10.99 846.13 1,666.72 820.59 846.13
E-D5.2 Concrete Pump (Stationary) Schwing BP2000HDR 87 cu.m./hr. 353,671.00 100 30% 247,569.70 78,368.00 5,877.60 26,525.33 358,340.63 8.00 0.29 16.58 553.85 1,791.70 1,237.85 553.85
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Vibrator 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-D6.1 Vibrator w/ Drive Unit w/ Hose 20,277.78 5 30% 14,194.45 3,918.40 293.88 1,520.83 19,927.56 0.40 0.01 0.95 28.67 99.64 70.97 28.67
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Concrete Cutter 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-D7.1 Concrete Cutter, Manual 14" 17,850.00 9 30% 12,495.00 7,053.12 528.98 1,338.75 21,415.85 0.72 0.03 0.84 44.60 107.08 62.48 44.60
E-D7.2 Concrete Cutter, Self Propelled 16"-18" 31,875.00 13 30% 22,312.50 10,187.84 764.09 2,390.63 35,655.05 1.04 0.04 1.49 66.71 178.28 111.56 66.71
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power Trowel 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-D8.1 Power Trowel 36" 21,000.00 5 30% 14,700.00 3,918.40 293.88 1,575.00 20,487.28 0.40 0.01 0.98 28.94 102.44 73.50 28.94
E-D8.2 Power Trowel 46"-48" 28,000.00 8 30% 19,600.00 6,269.44 470.21 2,100.00 28,439.65 0.64 0.02 1.31 44.20 142.20 98.00 44.20
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Mortar / Grout Pump 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-D9.1 Mortar / Grout Pump (Electric Driven) Turbosol Mini 3-5 cu.m./hr. 61,071.43 30% 42,750.00 0.00 0.00 4,580.36 47,330.36 0.00 0.00 2.86 22.90 236.65 213.75 22.90
E-D9.2 Mortar / Grout Pump (Air Driven) Reed Sova 1.5-7 cu.m./hr. 110,833.33 30% 77,583.33 0.00 0.00 8,312.50 85,895.83 0.00 0.00 5.20 41.56 429.48 387.92 41.56
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power Broom 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-D10.1 Power Broom (Towed Type) 16,576.00 30% 11,603.20 0.00 0.00 1,243.20 0.00 0.00 0.78 6.22 0.00 58.02 6.22
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Compaction Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-D11.1 Plate compactor 24KN 300mm-400mm 20,333.33 5 30% 14,233.33 3,526.56 264.49 1,525.00 19,549.38 0.36 0.01 0.95 26.58 97.75 71.17 26.58
E-D11.2 Plate compactor 29KN 500mm-700mm 32,533.33 6 30% 22,773.33 4,702.08 352.66 2,440.00 30,268.07 0.48 0.02 1.52 37.47 151.34 113.87 37.47
E-D11.3 Plate compactor 40KN 450mm-600mm 40,666.67 8 30% 28,466.67 6,269.44 470.21 3,050.00 38,256.32 0.64 0.02 1.91 48.95 191.28 142.33 48.95
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rebar Fabrication Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Bar Bender 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-D12.1 Bar Bender (electric) 25mm 32,142.86 30% 22,500.00 0.00 0.00 2,410.71 24,910.72 0.00 0.00 1.51 12.05 124.55 112.50 12.05
E-D12.2 Bar Bender (electric) 40mm 48,214.29 30% 33,750.00 0.00 0.00 3,616.07 37,366.07 0.00 0.00 2.26 18.08 186.83 168.75 18.08
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Bar Cutter 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-D13.1 Bar Cutter (electric) 25mm 20,089.29 30% 14,062.50 0.00 0.00 1,506.70 15,569.20 0.00 0.00 0.94 7.53 77.85 70.31 7.53
E-D13.2 Bar Cutter (electric) 40mm 40,178.57 30% 28,125.00 0.00 0.00 3,013.39 31,138.39 0.00 0.00 1.88 15.07 155.69 140.62 15.07
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Irrigation / Dewatering Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Pump, Centrifugal 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-D14.1 Pump, Centrifugal 75mmØ-900 lpm 11,510.42 5 30% 8,057.29 3,761.66 282.12 863.28 12,964.36 0.38 0.01 0.54 24.54 64.82 40.29 24.54
E-D14.2 Pump, Centrifugal 100mmØ-1300 lpm 15,406.25 6 30% 10,784.38 4,310.24 323.27 1,155.47 16,573.35 0.44 0.02 0.72 28.94 82.87 53.92 28.94
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Pump, Submersible 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-D15.1 Pump, Submersible 50mmØ-916 lpm 17,000.00 5 30% 11,900.00 3,761.66 282.12 1,275.00 17,218.79 0.38 0.01 0.80 26.59 86.09 59.50 26.59
E-D15.2 Pump, Submersible 75mmØ-1200 lpm 19,833.33 5 30% 13,883.33 3,918.40 293.88 1,487.50 19,583.11 0.40 0.01 0.93 28.50 97.92 69.42 28.50
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Pump, Diaphragm 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-D16.1 Pump, Diaphragm 75mmØ-333 lpm 23,075.00 5 30% 16,152.50 3,918.40 293.88 1,730.63 22,095.41 0.40 0.01 1.08 29.71 110.48 80.76 29.71
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Pressure Pump 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-D17.1 Pressure Pump 25,000.00 5 30% 17,500.00 3,918.40 293.88 1,875.00 23,587.28 0.40 0.01 1.17 30.44 117.94 87.50 30.44
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Water Tank 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-D18.1 Water Tank 16000 Liters 1,485.00 30% 1,039.50 0.00 0.00 111.38 1,150.88 0.00 0.00 0.07 0.56 5.75 5.20 0.56
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Pressure Pump 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-D19.1 Pressure Washer 6,500.00 30% 4,550.00 0.00 0.00 487.50 5,037.50 0.00 0.00 0.30 2.44 25.19 22.75 2.44
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Chip Spreader 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-D20.1 Chip Spreader (attachment) 4m 13,207.00 100 30% 9,244.90 78,368.00 5,877.60 990.53 94,481.03 8.00 0.29 0.62 426.18 472.41 46.22 426.18
0.00 0.00 0.00 0.00 0.00 0.00
Demolition Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Chipping Hammer 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-D21.1 Chipping Hammer (electric) Stanley CH-18 14,035.00 30% 9,824.50 0.00 0.00 1,052.63 10,877.13 0.00 0.00 0.66 5.26 54.39 49.12 5.26
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Pneumatic Breaker 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-D22.1 Pneumatic Breaker (hand held) w/ hose & attachments 9,680.00 30% 6,776.00 0.00 0.00 726.00 7,502.00 0.00 0.00 0.45 3.63 37.51 33.88 3.63
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EQUIPMENT RATES

ACEL RATE Horse Discount Discounted Operating Costs Total Fuel Lubricant Spare Parts Hourly Cost Hourly Cost
Code Equipment Description Make Model Capacity Bare Month Power Factor Rental Rate Fuel Oil & Lube Spare parts Montlhy Cost Consumption Consumption Consumption F / L & SP Operated Bare F / L / SP
(P/mo.) (HP) General Individual (P/mo.) (P/mo.) (P/mo.) (P/mo.) (P/mo.) (li/hr) (li/hr) (Parts/hr) (P/hr.) (P/hr.) (P/hr.)
Concrete Chain Saw 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-D23.1 Concrete Chain Saw ICS 823H 31,666.00 6 30% 22,166.20 4,702.08 352.66 2,374.95 29,595.89 0.48 0.02 1.48 37.15 147.98 110.83 37.15
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Pavement Breaker 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-D24.1 Pavement Breaker (Hydraulic) Stanley 20,900.00 30% 14,630.00 0.00 0.00 1,567.50 16,197.50 0.00 0.00 0.98 7.84 80.99 73.15 7.84
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Chain Saw 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-D25.1 Chain Saw (w/o blade) HUSQVARNA 4,190.00 6 30% 2,933.00 4,702.08 352.66 314.25 8,301.99 0.48 0.02 0.20 26.84 41.51 14.67 26.84
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Hydraulic Power Unit 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-D26.1 Hydraulic Power Unit Stanley HP-1 2000psi 15,590.00 18 30% 10,913.00 14,106.24 1,057.97 1,169.25 27,246.46 1.44 0.05 0.73 81.67 136.23 54.57 81.67
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Electrical & Lighting Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tower Lights 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-D27.1 Tower Lights 4 x 400W 30,000.00 11 30% 21,000.00 8,620.48 646.54 2,250.00 32,517.02 0.88 0.03 1.41 57.59 162.59 105.00 57.59
E-D27.2 Tower Lights 4 x 1000W 55,208.00 5 30% 38,645.60 3,918.40 293.88 4,140.60 46,998.48 0.40 0.01 2.59 41.76 234.99 193.23 41.76
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Transformer 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-D28.1 Transformer 45kVA 7,801.00 30% 5,460.70 0.00 585.08 6,045.78 0.00 0.00 0.37 2.93 30.23 27.30 2.93
E-D28.2 Transformer 75kVA 11,136.00 30% 7,795.20 0.00 835.20 8,630.40 0.00 0.00 0.52 4.18 43.15 38.98 4.18
E-D28.3 Transformer 150kVA 23,462.00 30% 16,423.40 0.00 1,759.65 18,183.05 0.00 0.00 1.10 8.80 90.92 82.12 8.80
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Arrow Board 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-D29.1 Arrow Board - Halogen Bulbs 50W 51,196.53 30% 35,837.57 0.00 3,839.74 39,677.31 0.00 0.00 2.40 19.20 198.39 179.19 19.20
E-D29.2 Arrow Board - LED Bulbs 50W 48,758.32 30% 34,130.82 0.00 3,656.87 37,787.70 0.00 0.00 2.29 18.28 188.94 170.65 18.28
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Scaffoldings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Scaffoldings & Forms Support System 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E-D30.1 Scaffoldings 325.00 30% 227.50 0.00 24.38 251.88 0.00 0.00 0.02 0.12 1.26 1.14 0.12
0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00

Notes:
Particulars Quantity Unit / Remarks Remarks

Discount to be Applied to ACEL Rates (Bare Rental) 30% of ACEL Rate Effective Rate : 70.000% ACEL
Factor for Fuel Cost (% of HP) 8% of HP
Minimum No. of Hours of Operation per Month 200 Hours
Cost of Fuel (Diesel) 48.98 Pesos/Liter
Cost of Lubricant 100.00 Pesos/Liter
Cost of Spare Parts 8.00 Pesos/Parts Equiv.
Factor for Lubricant Cost (% of Fuel Cost) 8% of Fuel Cost
of Monthly Rental
Factor for Spare Parts Cost (% of Monthly Rental Rate) 10% Monthly Rental - 100% ACEL
Rate
Legend:
XXXX ACEL 2003 RATE
XXXX RATES FROM OTHER SOURCES