INSPEC18985

• Permit No: M1986148
• IBM Index Class Name: Inspection
• Doc Date: 2/21/1995
• Doc Name: WEASELSKIN PN M-86-148 ENCLOSED BOND RECALCULATION
• From: DMG
• To: WEASELSKIN CORP
• Media Type: D
• Archive: No

~ORADO MINFD 1/1101 RECLAI(ATION DIVISION
FIATEED TRUCi COST DATA YOR[SNELT Sheet 1 of 2 sheets
P,EYISION DATE: 8/92
YORSSHEET FILEIIAIE: F1TE6-TC.YU
MACHINE DESCRIPTIQN: FLATEED TRUCi - 20[ 6W, 170 NP, DIESET.
COST ADJUSTMEIff FACTORS RASE VALUE AWUSiED VALUE
REFT~]ICES: !) COST ~ERUICE GUIDE
2) ORS EQUIPMENT COST 1#fIDE
31 COL CONTRACTORS ASSOCIATION
YALE RATE SRFJDI~E
i
I
Acquisition Cost: 532,Ob5.00 526,883.30
EcoowlC Life Nours: 9750 8000
Mnual Use Hours: 2112 1250
Mech. Labor Cost-Zme 1: =24.78 122.08
-Zone 2: :24.78 122.72
Fuel Cost per gal.: 60.87 SO.B9
Lube Cost: f0.49 50.50
Tire Life Hours: 1800 2000
Tire Purchase Price: 51,332.00 51,859.77
E
IP
O
C
-
I
-~ -- O
RSH
~
EASE OYN
i
YEg
AR_
OSTS EASE
PERATING COSTS
EASIC MODEL i ATTACHMENTS ~ DESCRIPTION ~ DEPRECIATION OHD/CFC LAEOR PARTS. LABOR PARTS LUKE TIRES G.E.C.
--------------------------
Machine Model No. -------------------
: 20I 6W, L70 NP ----------------
52.58 -----------
51.23 --------
50.47 --------
50.65 --------
50.80 -------
50.70 ---- ----
n 90 --------
50.49 -------
50.14 --------
50.00
Attack~eOt Al N/A f0.00 50.00 50.00 50.00 50.00 50.00 50 00 50.00 10.00 m.OO
Attachrent A2 N/A 50.00 50.00 50.00 50.00 50.00 50.OO m 50.00 50.00 50.00
Attach~ent E3 N/A
_- 50.00 tli.OO 50.00 50.00 50.00 50.00 50. 50.00 50.00 50.00
EASE COST SUETOTALS 52.58 51.23 50.17 50.65 10.80 10.10 52.80 SO.49 50.74 50.00
, ~ _,
,- AD3USiED OYNERSHIP i OVERHAUL COSTS ~
- AD]USTEB
PERATIN6 COSTS
COST ADJUSTMEIff FACTORS ~ FACTOR VALUE ;DEPRECIATION O1D1/CFC LA80R PARTS. 1A80R PARTS LUKE TIRES G.E.C.
Acquisition Cost 0.8384 52.16 N/A N/A N/A N/A N/A N A N/A N/A N/A
Econaic Life 1.2188 52.61 N/A 50.57 50.79 50.98 50.85 N A N/A N/A N/A
Annual Usage I.6B96 53.65 52.08 N/A N/A N/A N/A N A N/A N/A N/A
Double skiffs .150depr.-.SOOohd 52.71 51.04 N/A N/A N/A N/A N A N/A N/A N/A
Triple Shifts .667depr.-.333ahd 52.44 50.69 N/A N/A N/A N/A N A N/A NiA N/A
Mechanic Cost - 2ooe 1 O.B912 N/A N/A 50.51 N/A SO.B7 NJA N A N/A N/A N/A
- Zane 2 0.9167 NiA N/A 50.53 N/A 50.89 N/A N A N/A N/A N/A
Fuel/Lobe/Tire Cost Variable N/A N/A N/A N(A N/A N/A 52. 7 50.50 50.93 50.00
Truck Util. - Zaoe 1 100.OOZ N/A N/A 50.51 50.19 SO.B1 SOBS 52. 7 50.50 50.93 50.00
- Zane 2 100.00E N/A N/A 50.53 50.79 SO.B9 50.85 52. 7 50.50 m_93 50.00
ADJUSTED COST SIAlTOTALS : -S.SNIFi -ZONE 1: 53.65 52.08 50.51 50.19 S0.8J 20.85 52.9 SO.SO 50.93 50.00
-ZONE 2. 53.65 52.08 50.53 50.79 50.89 50.85 52. f0_SO 50.93 50.00
-D.SNIFTS-ZONE 1: 12.71 51.04 50.51 50.79 50.87 50.85 52. 50.50 50.93 50.00
-ZONE 2: 52.7! 51.04 50.53 50.79 50.89 50.85 52. 511.50 50.43 m.00
-T.SHIFTS-ZONE 1: 52.44 10.69 SD.51 50.79 50.81 SOBS 52. 50.50 50.93 50.00
-ZONE 2: 52.11 SO.b9 50.53 50.79 50.89 50.85 52. 50.50 50.93 m_00