INSPEC25030

• Permit No: M1981185
• IBM Index Class Name: Inspection
• Doc Date: 4/15/1994
• Doc Name: BOND RECALCULATION-MAYDAY MINE PN M-81-185
• From: DMG
• To: SHALAKO INTERNATIONAL INC
• Media Type: D
• Archive: No

• COLORADO MINED LAfID RECLAfIATIOfJ~SION
FLATBED TRUCk COST DATA WORKSHEET Sheet l of 2 sheets
REYISIOfJ DATE: 8/92
WORKSHEET FILEIIANE: FLTBD-TI(.IJRI
MACHINE DESCRIPTIOA: FLATBED TRUCK - 20K GVII, 170 HP, DIESEL
COST ADJUSTHEHT FACTORS
Acquisition Cost:
Econooic Life Hours:
Annual Use Hours:
Ifech. Labor Cost-lone 1:
-lone 2:
Fuel Cost per gal.:
Lube Cost:
Tire Life Hours:
Tire Purchase Price:
BASIC MODEL 6 ATIACHHEHTS
-------------------------
-------------------------
Hachine Yodel No.
Attachment @1
Attachment B2
Attachment 93
BASE COST SUBTOTALS
BASE VALUE ADJUSTED VALUE
532,065.00 526,883.30
9750 8000
2112 1250
524.18 522.08
524.18 S22.12
50.87 50.89
50.49 50.50
1000 2000
51,332.00 S1,859.11
REFERENCES: 1) COST REFEREIJCE GUIDE
2) CONTRACTORS EAUIPNENT COST 6UIDE
3) COLORADO CONTRACTORS ASSOCIATIOII
IIA6E RATE SCHEDULE
- -- !~
BASE OIUEASHIP 6 OVERHAUL COSTS '-
----~ ---- ---- ---- -- -
RASE
OPERATIH6 COSTS
---
-----
---,
I DESCRIPTION DEPRECIATION OHD/CFC LABOR PARTS; LABOR PARTS FUEL LUKE TIRES G.E .C.
20K GV11, 170 HP 52.58 51.23 50.47 $0.65 50. 80 50. 10 $2 .90 50.49 50 .14 50 .00
N/A So.oo 50.00 SD.oo So.oo So. oo So. DO so. oo So.oo so .oo SD. oo
t!/A SD.00 50.00 SO.DO 50.00 50. 00 SD. OO 50. 00 50.00 50 .00 So. 00
q/A 50.06 50.00 So.00 $0.00 50. 00 50. 00 50. 00 50.00 SD .OO SO. OO
52.58 51.23 50.47 SD.65 50.80 S0.10 52.90 SD.49 S0.74 50.00
-- ADJUSTED OA'fJERSHIP 6 OVERHAUL COSTS -~- -------- -- ADJUSTED OPERATIf1G COSTS --- --------
COST ADJUSTf1EHT FACTURS ~ FACTOR VALUE I DEPRECIATIOfI OHD/CFC LABOR PARTS LABOR PARTS FUEL LUBE TIRES 6.E.C.
-------------------------
Acquisition Cost ---------------------
0.8384 ---------------
S2.16 --
fl/A
IJ/A
N/A
fJ/A
N/A
N/A
fJ/A
11/A
fl/A
Economic Life 1.2188 52.64 11/A 50.51 50.79 50.98 S0.85 fl/A tl/A tIJA tJ/A
Annual Usage 1.6846 53.65 52.08 t1/A tJ/A N/A tl/A H/A fJ/A NJA tJ/A
Double shifts .750depr.-.SOOohd 52.74 S1.04 N/A Il/A NJA NJA fIJA N/A 11/A fl/A
Triple Shifts .667depr.-.333ohd 52.44 50.69 N/A fl/A N/A fJ/A M/A N/A N/A Il/A
Ilechanic Cost -lone 1 0.8912 fl/A fJ/A 50.51 N/A 50.87 N/A fl/A N/A N/A H/A
- Zone 2 0.9167 fl/A NJA 50.53 N/A 50.89 N/A fJ/A f!/A fl/A q/A
Fuel/Lube/Tire Cost Variable it/A IJ/A II/A Il/A fJ/A N/A 52.91 50.50 50.93 50.00
Truch Util. - lone 1 100.00X 11/A it/A S0.51 50.79 50.87 50.65 52.91 50.50 50.93 50.00
-
---------------- lone 2
--------- lOD.00K
--------------------- II/A
--------------- fJ/A
----------- 50.53
------- 50.19
--------- 50.89
-------- SO BS
-------- 52.97
-------- 50.50
------ 50.93
--------- 50.00
--------
ADJUSTED COST SUBTOTALS -S.SHIFT -ZOfJE 1: 53.65 52.08 S0.51 SD.79 50.87 50.85 52.91 50.50 50.93 $0.06
-LONE 2: 53.65 52.08 80.53 50.79 50.89 50.85 82.97 S0.50 50.93 SD.00
-D.SHIFTS-lOf1E 1: 52.74 S1.D4 50.51 S0.19 S0.87 SD.BS 52.91 50.50 50.93 50.00
-LONE 2: 52.14 51.04 50.53 50.79 50.89 50.85 S2.97 50.50 S0.93 50.00
-i.SHIFTS-lOflE 1: 52.44 50.69 50.51 50.19 So.81 50.85 52.97 50.50 50.93 50.00
-LONE 2: 52.44 50.69 50.53 50.79 50.89 50.85 52.97 30.56 50.93 50.00