REV12517

• Permit No: C1994082
• IBM Index Class Name: Revision
• Doc Date: 2/11/1998
• Doc Name: MIDTERM REVIEW IDENTIFICATION OF INTEREST & RECLAMATION COST ESTIMATE
• From: DMG
• To: JIM BURNELL
• Type & Sequence: MT1
• Media Type: D
• Archive: No

COLORADO DIVISION OF MINERALS AND GEOLOGY
WATER TRUCK COST DATA WORKSHEET
REVISION DATE: August. 1996
Sheet 1 of 2 sheets
WORKSHEET FILENAME: 10-KWATK.WKI
MACHINE DESCRIPTION: WATER TANKER - OFF HWY, lO.OK GAL. CAPY. 450HP. DIESEL
COST ADJUSTMENT FACTORS
Acquisition Cost:
Ecorwmic Life Hours:
Annual Use Hours:
Mech. Labor Cost-Zone A:
-Zone B:
Fuel Cost per gal.:
Lube Cost:
Tire Life Hours:
Tire Purchase Price:
BASE VALUE ADJUSTED VALUE
5495.437.00 5394.871.22
11500 9800
2112 1300
527.15 522.73
527.15 323.36
50.99 50.99
54.64 54.64
1800 920
523.598.00 531.212.53
REFERENCES: 1) COST REFERENCE GUIDE
2) CONTRACTORS EDUIPMENT COST GUIDE
3) COLORADO CONTRACTORS ASSOCIATION
WAGE RATE SCHEDULE
I ~ •-• BASE OWNERSHIP 8 OVERHAUL COSTS ----~- ---•••- -------- BASE OPERATING COSTS --- -------
BASIC MODEL 8 ATTACHMENTS I DESCRIPTION I DEPRECIATION OHD/CFC LABOR PARTSI LABOR PARTS FUEL LURE TIRES G.E.C.
Machine Model No. lO.OK G..450HP 525.29 ~ t16.21 54.24 56.27 510.28 510.08 515.19 54.80 513.11 50.00
Attachment #1 N/A ~ 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00
Attachment #2 N/A ~ 50.00 50.00 30.00 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 50.00
~~ ) BASE COST SUBTOTALS 525.29 516.21 54.24 56.27 510.28 510.08 515.19 54.80 513.11 50.00
~ I -- ADJUSTED OWNERSHIP d OVERHAUL COSTS -I -------- --• ADJUSTED OPERATING COSTS --- -------
COST ADJUSTMENT FACTORS ~ FACTOR VALUE I DEPRECIATION OHD/CFC LABOR PARTS LABOR PARTS FUEL
..
... LOBE
....... TIRES
...... G.E.C.
.
..........................
Acquisition Cost ....................
0.7910 ...............
520.16 ...........
N/A .......
N/A ........
N/A ........
N/A ........
N/A ...
.
N/A N/A ..
N/A ......
N/A
Economic Life 1.1735 523.65 N/A 54.98 57.36 512.06 511.83 N/A N/A N/A N/A
Annual Usage 1.6246 532.75 526.34 N/A N/A N/A N/A N/A N/A N/A N/A
Double shifts .750depr.-.S000hd 524.56 613.17 N/A N/A N/A N/A N/A N/A N/A N/A
Triple Shifts .661depr.-.333ohd 521.84 58.71 N/A N/A N/A N/A N/A N/A N/A N/A
Mechanic Cost - Zone A 0.8371 N/A N/A 54.17 N/A 510.30 N/A N/A N/A N/A N/A
- Zone B 0.8604 N/A N/A 54.28 N/A 510.38 N/A N/A N/A N/A N/A
Fuel/Lube/Tire Cost Variable N/A N/A N/A N/A N/A N/A 515.19 54.80 533.93 50.00
Truck Util. - Zone A 100.00% ~ N/A N/A 54.17 57.36 510.30 511.83 515.19 54.80 533.93 50.00
- Zone B 100.00; N/A ~ N/A 54.28 f1.3fi 510.38 511.83 515.19 54.80 533.93 30.00
ADJUSTED COST SUBTOTALS -S.SHIFT -ZONE A: 532.75 526.34 54.17 57.36 510.10 511.83 515.19 54.80 533.93 50.00
-ZONE B: 532.75 526.34 54.28 57.36 510.38 511.83 515.19 54.80 (33.93 50.00
-D.SHIFTS-ZONE A: 524.56 513.17 54.17 57.36 510.10 511.83 515.19 54.80 533.93 50.00
-ZONE B: 524.56 513.17 54.28 57.36 510.38 511.83 515.19 54.80 533.93 50.00
-T.SHIFTS-ZONE A: 521.84 58.77 54.17 57.36 510.10 511.83 515.19 54.80 533.93 50.00
-ZONE B: 521.84 58.77 54.28 57.36 510.38 511.83 515.19 54.80 533.93 50.00