PERMFILE41038

• Permit No: M1995056
• IBM Index Class Name: Permit File
• Doc Date: 9/8/1995
• Doc Name: SECOND ADEQUACY REVIEW AND PRELIMINARY BOND CALCULATION 112 PERMIT APPLICATION WEBER SAND & GRAVEL W
• From: DMG
• To: WEBER SAND AND GRAVEL
• Media Type: D
• Archive: No

~. „
FLATBED TRUCK COST DATA WORKSHEET
REVISION DATE: August. 1994
COLORADO MINED LAND RECLA)1ATION DIVISION
Sheet 1 of 2 sheets REFERENCES: 1) COST REFERENCE GUIDE
2) CONTRACTORS EQUIPMENT COST GUIDE
3) COLORADO CONTRACTORS ASSOCIATION
WAGE RATE SCHEDULE
WORKSHEET FILENAME: FLTBD-TK.WK1
MACHINE DESCRIPTION: FLATBED TRUCK - 20K GVW. 170 HP. DIESEL
COST ADJUSTMENT FACTORS BASE VALUE ADJUSTED VALUE
Acquisition Cost: 533,947.00 528.461.16
Economic Life Hours: 9150 8000
Annual Use Hours: 2112 1250
Mech. Labor Cost~Zone 1: 527.15 522.13
Zone 2: 527.15 523.36
Fuel Lost per gal.: 50.94 50.94
Cube Lost: 50.54 50.54
Tire Life Hours: 1800 2000
Tire Purchase Price: 51,422.00 11,968.93
~ ~--- BASE OWNERSHIP & OVER HAUL COS TS - ---~- --- ----- ---- --- BASE OPERATING COSTS ~-~ ~--- --~
BASIC MODEL 6 ATTACHMENTS ~ DESCRIPTION ~ DEPRECIATION OHD/CFC LABOR PARTS LABOR PARTS FUEL CUBE TIRES G.E .C.
Machine Model No. 20K GVW. 170 HP 52.73 51 .09 50 .51 50 .68 50 .87 50. 74 53 .30 50. 54 50. 79 50 .00
Attachment #1 N/A 50.00 50 .00 50 .00 10 .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 10 .00
BASE LOST SUBTOTALS 52.73 51 .09 50 .51 50 .68 50 .87 50. 74 53. 30 50. 54 50. 79 50 .00
~ ~ -- ADJUSTED OWNERSHIP 8 OVERHAUL COSTS ~~- -------- -- ADJUSTED OPERATING COSTS --- ------~
COST ADJUSTMENT FACTORS ~ FACTOR VALUE ~ DEPRECIATION OHD/CFC LABOR PARTS LABOR PARTS FUEL CUBE TIRES G.E.C.
Acquisition Cost 0.8384 52.29 N/A N/A N/A N/A N/A N/A N/A N/A N/A
Economic Life 1.2188 52.19 N/A 50.62 50.83 51.06 50.90 N/A N/A N/A N/A
Annual Usage ].6896 53.87 51.84 N/A N/A N/A N/A N/A N/A N/A N/A
Double shifts .750depr.-.500ohd 52.90 50.92 N/A N/A N/A N/A N/A N/A N/A N/A
Triple Shif[s .667depr.-.333ohd 52.58 50.61 N/A N/A N/A N/A N/A N/A N/A N/A
Mechanic Cost - Zone 1 0.8371 N/A N/A 10.52 N/A 50.89 N/A N/A N/A N/A N/A
Zone 2 0.8604 N/A N/A 10.53 N/A 50.91 N/A N/A N/A N/A N/A
Fuel/Cube/Tire Cost Variable N/A N/A N/A N/A N/A N/A 53.30 10.54 50.98 50.00
Truck Util. - Zone 1 100.00X N/A N/A 50.52 50.83 50.89 50.90 53.30 50.54 50.98 50.00
Zone 2 100.00X N/A N/A 50.53 50.83 50.91 50.90 S3.3D 50.54 30.98 50.00
ADJUSTED COST SUBTOTALS -S.SHI FT -ZONE 1: 33.87 51.84 10.52 10.83 10.89 50.90 23.30 30.54 50.98 50.00
-ZONE 2: 33.81 51.84 50.53 50.83 50.91 50.90 53.30 30.54 10.98 50.00
~O.SHIFTS-ZONE 1: 12.90 50.92 50.52 50.83 50.89 30.90 53.30 30.54 50.98 50.00
-ZONE 2: 52.90 50.92 10.53 50.83 30.91 10.90 53.30 50.54 30.98 10.00
-T.SHIFTS-ZONE 1: 32.58 50.61 50.52 50.83 50.89 10.90 33.30 50.54 30.98 50.00
-ZONE 2: 52.58 50.61 10.53 50.83 10.91 50.90 33.30 30.54 30.98 50.00