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
PICKUP TRUCK COST DATA WORKSHEET Sheet 1 of 2 sheets
REVISION DATE: August. 1996
WORKSHEET FILENAME: PIKUP-TK.WKI
MACHINE DESCRIPTION: PICKUP iRULK -GASOLINE. 4x4, J/4 TON. 130HP
COST ADJUSTMENT FACTORS
Acquisition Cost:
Economic Life Hours:
Annual Use Hours:
Mech. Labor Cost-Zone 1:
-Zane 2:
Fuel Cost per gal.:
Cube Cost:
Tire Life Hours:
Tire Purchase Price:
BASE VALUE ADJUSTED VALUE
518.210.00 513.522.38
7000 9000
2112 2000
521.15 523.32
521.15 523.32
51.16 51.16
50.40 50.40
2000 1650
5600.00 (456.75
REFERENCES: 1) COST REFERENCE GUIDE
2) CONTRACTORS EpUIPMENT LOST GUIDE
3) COLORADO CONTRACTORS ASSOCIATION
WAGE RATE SCHEDULE
~ ~ --- BASE OWNERSHIP 6 OVERHAUL COSTS ----~ --••----- ------- BASE OPERATING COSTS --- -••----
BAS[C MODEL 8 ATTACHHENTS ~ DESCRIPTION ~ DEPRECIATION OHD/LFC LABOR PARTS LA80R PARTS FUEL LURE TIRES G.E.C.
Machine Nodel No. :3/4 TON 4x4 PICKUP 52.04 50.63 50.35 50.47 50.44 50.40 52.87 50.40 50.30 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 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 50.00
BASE LOST SUB70TAL5 52.04 fD. 63 50.35 SD. 47 fD. 44 30.40 52.81 50.40 50.30 fO. OD
~ ~-• ADJUSTED OWNERSHIP 6 OVERHAUL COSTS •~ •-------- -- ADJUSTED OPERATING COSTS --- -------
COST ADJUSTMENT FACTORS ~ FACTOR VALUE ~ DEPRECIATION OHD/CFC LABOR PARTS LABOR PARTS FUEL LURE TIRES G.E.C.
Acquisition Cast 0.7401 51.51 N/A N/A N/A N/A N/A N/A N/A N/A N/A
Economic Life 0.7778 51.11 N/A 50.27 50.37 50.34 50.31 N/A N/A N/A N/A
Annual Usage 1.0560 51.59 50.61 N/A N/A N/A N/A N/A N/A N/A N/A
Double shifts .750depr.-.SOOohd 51.20 50.33 N/A N/A N/A N/A N/A N/A N/A N/A
Triple Shifts .661depr.-.333ohd 51.06 50.22 N/A N/A N/A N/A N/A N/A N/A N/A
Mechanic Cost Zone 1 0.8591 N/A N/A 50.23 N/A 30.29 N/A N/A N/A N/A N/A
- Zone 2 O.B591 N/A N/A 50.23 N/A 50.29 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 52.81 50.40 50.36 50.00
Truck Util. - Zone 1 100.00; N/A ~ N/A 50.23 50.31 50.29 50.31 52.87 50.40 50.36 50.00
- Zane 2 100.00X N/A N/A 50.23 50.37 30.29 50.31 52.87 50.40 50.36 50.00
ADJUSTED COST SUBTOTALS -S.SHIFT -ZONE A: 51.59 50.61 50.23 50.37 50.29 50.31 52.87 50.40 50.36 50.00
-ZONE B: 51.59 50.61 50.23 50.37 50.29 50.31 52.81 50.40 30.36 50.00
-D.SHIFTS-ZONE A: 51.20 50.33 50.23 50.37 50.29 50.31 52.87 50.40 30.76 30.00
-ZONE 8: 51.20 50.33 50.23 50.37 50.29 50.31 52.87 50.40 50.36 50.00
-T.SH[FTS-ZONE A: 51.06 50.22 50.23 50.37 50.29 50.31 52.87 50.40 50.36 50.00
-ZONE 8: 51.06 50.22 50.23 50.31 50.29 50.31 52.87 10.40 50.36 50.00