Laserfiche WebLink
COLORADO D[V[SION OF MINERALS AND GEOLOGY <br />PILOT TRUCK COS7 DATA WORKSHEET ~ Sheet 1 of 2 sheets REFERENCES: 1) COST REFERENCE GUIDE <br />----------------- 2) CONTRACTORS EOUIPNENT COST GUIDE <br />REVISION DATE: August. 1996 3) COLORADO CONTRACTORS ASSOC [ATION <br />--'---- WAGE RATE SCHEDULE <br />WORKSHEET FILENAME: PILOT-TK.WK1 <br />MACHINE DESCRIPTION: ON-HIGHWAY LIGHT DUTY TRUCK - GASOLINE. 4x2. 1/2 TON. 130HP <br />COST ADJUSTMENT FACTORS BASE VALUE ADJUSTED VALUE <br />Acquisition Cost: t13.185.00 59.158.16 <br />Economic Life Hours: 7000 9000 <br />Annual Use Hours: 2112 2000 <br />Mech. Labor Cost-Zane 1: 527.15 523.32 <br />-Zone 2: 527.15 523.32 <br />Fuel Cost per gal.: 51.16 51.16 <br />Lube Cost: 50.37 50.37 <br />Tire Life Hours: 2000 1650 <br />Tire Purchase Price: 5440.00 5329.63 <br /> I ~ •-- BASE OWNERSHIP 8 OVERH AUL COS TS ----~- -----•-- ---•---BASE OPERATING COSTS --- ----~-- <br />BASIC MODEL 8 ATTACHMENTS I DESCRIPTION ~ DEPRECIATION OHD/CFC LABOR PARTS LABOR PARTS FUEL LUKE TIRES G.E.C. <br />Machine Model No. :1/2 T. 4x2 LT.DUTY 51.47 50.41 50.35 50.34 50.44 ' 30.29 52.81 50.37 30.22 50.00 <br />Attachment N1 N/A 50.00 50.00. 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 <br />Attachment N2 N/A 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 <br />Attachment N3 N/A 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 <br />BASE COST SUBTOTALS 51.47 50.47 50.35 50.34 50.44 50.29 52.87 50.31 30.22 50.00 <br /> ~ ~ -- ADJUSTED OWNERSHIP 8 OVERHAUL COSTS •I- -------- -- ADJUSTED OPERATING COSTS --- ------- <br />COST ADJUSTMENT FACTORS ~ FACTOR VALUE ~ DEPRECIATION <br />: OHD/CFC LABOR PARTSI LPBOR PARTS FUEL LURE TIRES G.E.C. <br />.......................... <br />Acquisition Cost .................... <br />0.7401 ....... <br />....... <br />51.09 ........... <br />N/A ....... <br />N/A ......... <br />N/A ........ <br />N/A ........ <br />N/A ....... <br />N/A ...... .. <br />N/A ........ <br />N/A ....... <br />N/A <br />Economic Life 0.7778 50.85 N/A 50.27 50.26 50.34 50.23 N/A N/A N/A N/A <br />Annual Usage 1.0560 51.15 50.50 N/A N/A N/A N/A N/A N/A N/A N/A <br />Double shifts .750depr.-.S000hd 50.86 50.25 N/A N/A N/A N/A N/A N/A N/A N/A <br />Triple Shifts .667depr.-.333ohd 50.77 50.17 N/A N/A N/A N/A ~ N/A N/A N/A N/A <br />Mechanic Cost Zone 1 0.8591 N/A N/A 50.23 N/A 50.29 N/A N/A N/A N/A N/A <br />- Zone 2 0.8591 N/A N/A 50.27 N/A 50.29 N/A N/A N/A N/A N/A <br />Fuel/Lube/Tire Cost Variable N/A N/A N/A N/A N/A N/A 52.87 50.77 50.27 10.00 <br />Truck Util. - Zone 1 100.00; N/A N/A 50.23 50.26 50.29 10.23 52.87 10.37 50.27 50.00 <br />- Zone 2 300.00% N/A N/A 50.23 50.26 50.29 50.27 52.87 50.37 50.21 50.00 <br />ADJUSTED COST SUBTOTALS -S.SHIFT -ZONE A: 51.15 50.50 50.23 50.26 50.29 50.23 52.87 50.37 50.27 50.00 <br />-ZONE B: 51.15 50.50 50.23 50.26 50.29 50.23 52.87 50.37 50.27 50.00 <br />-D.SHIFTS-ZONE A: ~f0.86 50.25 50.23 50.26 50.29 50.23 52.87 50.37 50.27 50.00 <br />-ZONE B: 50.86 50.25 50.23 50.26 50.29 50.23 52.81 30.37 50.27 50.00 <br />-T.SH[FTS~ZONE A: 50.77 50.17 50.23 50.26 50.29 50.23 52.87 50.37 50.27 50.00 <br />-ZONE B: 10.77 50.17 50.23 50.26 50.29 50.23 52.87 50.37 30.27 50.00 <br />