INSPEC23055

• Permit No: M1990059
• IBM Index Class Name: Inspection
• Doc Date: 7/30/1999
• Doc Name: GENERAL 110 1 BIND REVIEW
• Media Type: D
• Archive: No

~ORADO DIVISION OF MINERALS AND GEOLOGY . sheet 1 of 2 sheets
MISCELLANEOUS TRUCK LOST 8 PERFORMANCE DATA WORKSHEET REFERENCES: 1) Cost Reference Guide (CRG)
-- ------------------------------------------------ 2) Contractors Equipment Cast Guide (CECG)
3) Colorado Contractors Association
Truck Type 8 Model: Flatbed, On-Highuay, 4x2, 15K GVW, Diesel Wage Ra[e Schedule
Attachment #1: NA 4) Caterpillar Performance Handbook
Attachment #2: NA
CRG data update: August, 1998
CECG data update: December, 1997
Labor data update: July, 1994
BASE EQUIPMENT COSTS (CRG)
----------- Base Ownership 8 Overhaul Costs ------------f --------------- Base Operating Los is ------- --------
Ounersh ip ~ Overh aul ~ Field Repair

____ Depreciation
_______________ CFC
_ _____ Overhead ~ Labor Pa rts~ Labor Parts ~ Fuel Lube Tires G.E.C.
___________________
Machine
52 ___
.11 _
____
50.60 _______________
50.46 _______
50.51 _______
50.63 _______
50.87 ________
50.68 ____________
53.26 __________
50.52 _______
50.72 ________
50.00
Attachment #1 50 .00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00
Attachment #2 50 .00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00
COST ADJUSTMENT FACTORS (CECG)
Factor Description Base Value
Adj. Value Multiplier
ACQUISITION COST BREAKDOWN
Cost Elements (CECG) Factor Adj. Cost
Acquisition cost: 531,420.00 526,399.08 0.840 ~ Base purchase price 531,420.00
Ec life hrs.-machine: 9,750 8,000 1.219 ~ Less dealer discount 0.022 5691.24
-attach. #1: NA NA 1:000 ~ Plus freight 0.015 5471.30
-attach. #2: NA NA 1.000 ~ Plus es [. dealer charges 0.005 5157.10
Annual use hours: 2,112 1,250 1.690 ~ ~ ------------
Mechanic's labor cost: 827.15 523.59 0.869 ~ Adjusted purchase price 531,357.16
Fuel cost/gal.-gasoline: 51.23 51.23 1.000 ~ Plus taxes: Sales iJ 3% 5940.71
-diesel: 51.11 51.11 1.000 ~ S.M.M.a 2% ~ 5627.14
Cube cost: 50.52 50.52 1.000 Less ti re cost 51,822.36
Tire life hours: 1,800 2,000 0.900 ~ Less salvage value 0.150 54,703.57
Tire factor: NA 0.058 1.000 ~ ~ ------------
Tire cost: 81,296.00 51,822.36 1.406 ~ Net acquisition cast 526,399.08
ADJUSTED EQUIPMENT COSTS
--------- Adjust ed dune rship 8 Overhaul Costs ----------------------- Adj usted Operating Costs ------ -------
Acquisition cost 51.77 NA N/A N/A N/A N/A N/A N/A N/A N/A N/A
Economic Life -Machine 52.16 NA N/A 50.62 50.77 51.06 50.83 N/A N/A N/A N/A
-Attach. N/A N/A N/A NA NA NA NA N/A N/A N/R N/A
Annual usage 53.00 81.01 50.78 N/A N/A N/A N/A N/A N/A N/A N/A
Double shifts 52.25 80.51 50.39 N/A N/A N/A N/A N/A N/A N/A N/A
Triple shifts 52.00 50.34 50.26 N/A N/A N/A N/A N/A N!A N/A N(A
Mechanic Labor -Machine N/A N/A N/A 50.54 N/A 50.92 N/A N/A N/A N/A N/A
-Attach. N/A N/A N/A NA N/A NA N/A N/A N/A N/A N/A
Fuel/Lube/Tire -Machine N/A N/A N/A N/A N/A N/A N/A 53.26 80.52 51.01 50.00
-Attach. N/A N/A N/A N/A N/A N/A N/A NA NA NA NA