INSPEC03313

• Permit No: M1980201
• IBM Index Class Name: Inspection
• Doc Date: 7/27/1998
• Doc Name: RECLAMATION COST SUMMARY FORM
• Media Type: D
• Archive: No

FLATSEO TRUCK COST DATA UORKSNEET
REV[SION DATE: Au9u5[, 1997
Sheet T of 2 sheets REFERENCES: 1) COST REFERENCE GUIDE
' 2) CONTRACTORS EQUIPMENT CDST GUID'.
3) COLORADO CONTRACT00.5 ASSOCIATIO:
PAGE RATE SCHEDULE
NORKSXEET FILENAME: MDFLATBD.4K1
MACHINE DESCRIPTION: GENERIC FLATBED TRUCK 30K GVV, 210 HP, DIESEL, 4%2
COST ADJUSTMENT FACTORS BASE VALUE ADJUSTED VALUE
Acquisition Cost: 553,040.00 544,468.74
Economic Life Hours: 10350 8000
Annual Use Hours: 2112 1250
Mech. Labor Cost-Zone 1: 527.15 522.95
-tone 2: 527.15 523.59
Fuel Cost per gat.: 51.07 51.12
Lube Cost: 50.77 50.79
Tire Life Hours: 1800 2000
Tire Purchase Price: 52,214.00 53,076.32
~•-• BASE 04NERSHIP 8 OVERHAUL COSTS ----~ ---------------- BASE OPERATING COSTS --- ----- --
BASIC HODEL B
______________ ATTACHMENTS
____________ ~ DESCRIPTION
__________________ ~ DEPRECIATION
_________________ OXD/CFC
__________ LABOR
__________ PARTS
______ LABOR
________ PARTS
________ FUEL
_________ LURE
_______ TIRES
________ G.E.
_____ C.
__
__________________________
Machine Model No. ~ __________________
30K GVY, 210 HP _________________
53.38 __________
51.83 __________
50.67 ______
51.06 ________
51.12 ________
51.16 ____
54. _____
40 _______
50.77 ________
51.23 _____
50. __
00
Attachment #1 H/A 50.00 50.00 50.00 50.00 50.00 50.00 50. 00 50.00 50.00 50. 00
Attachment #2 N/A 50.00 50.00 50.00 50.00 50.00 50.00 50 :00 50.00 50.00 50. 00
Attachment #3 N/A 50.00 50.00 50.00 50.00 50.00 50.00 50. 00 50.00 50.00 50. 00
BASE COST SUBTOTALS 53.38 51.83 50.67 51.06 51.12 51.16 54.40 50.77 51.23 50.00
I -- ADJUSTED 04NE.RSH[P 8 OVERHAUL COSTS -I --•----=--- ADJUSTED OPERATING COSTS --- -------
LOST ADJUSTMENT FACTORS ~ FACTOR VALUE ~ DEPRECIATION OND/CFC LABOR PARTS LABOR PARTS FUEL LUKE TIRES G.E.C.
Acquisition Cost 0.8384 52.83 N/A N/A N/A N/A N/A N/A N/A N/A N/A
Economic Life 1.2938 53.67 N/A 50.87 E1 .37 51.45 51.50 N/A N/A N/A N/A
Annual Usage 1.6896 54.79 53.09 N/A N/A N/A N/A N/A N/A H/A ~N/A
Double shifts .750depr.-.SOOchd 53.59 51.55 N/A N/A N/A H/A N/A N/A N/A N/A
Triple Shifts .667depr.-.333ahd 53.19 51.03 N/A N/A ~ N/A .N/A N/A N/A N/A N/A
Nechanic Cost - Zone 1 0.8454 N/0. N/A 50.73 N/A 51.23 N/A H/A N/A N/A N/A
- Zone 2 0.8687 N/A H/A 50.75 N/A 51.26 N/A N/A N/A N/A N/A
Fuel/Lube/Tire Cost Variable N/A H/A H/A N/A .N/A N/A 54.61 50.79 51.54 50.00
Truck Util. - Zone 1 100.00% N/A N/A 50.73 51.37 81.23 51.50 54.61 50.79 51.54 50.00
- Zone 2 100.00% N/A N/A 50.75 51.37 51.26 51.50 54.61 50.79 51.54 50.00
ADJUSTED COST SU BTOTALS -S.SHIFT -20NE 1: ~ 54.79 53.09 50.73 51.37 51.23 51.50 54.61 50.79 51.54 50.00
-ZONE 2: 54.79 53.09 50.75 51.37 51.26 51.50 84.61 50.79 51.54 50.00
-D.SHIFTS-ZONE 1: 53.59 51.55 50.73 51.37 81.23 51.50 54.61 50.79 51.54 50.00
-20NE 2: 53.59 51.55 50.75 51.37 41.26 51.50 54.61 50.79 51.54 ~ 50.00
-T.SHIFTS-ZONE 1: 53.19 51.03 50.73 51.37 51.23 51.50 54.61 50.79 51.54 50.00
-ZONE 2: 53.19 51.03 50.75 51.37 51.26 51.50 54,61 50.79 51.54 50.00
COLORADO DIVISION OF MINERALS AND GEOLOGY