REV99652

• Permit No: M1980246
• IBM Index Class Name: Revision
• Doc Date: 8/4/1995
• Doc Name: RECLAMATION COST SUMMARY FORM
• Type & Sequence: CN1
• Media Type: D
• Archive: No

•OLORADO MINED LAND RECLAMATION DIVISION •
FLATBED TRUCK COST DATA WORKSHEET
REVISION DATE: August, 1994
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 1RUCK - 20K GVW, 110 HP. DIESEL
COST ADJUSTMENT FACTORS BASE YALUE ADJUSTED VALUE
Acquisition Cost: 533.947.00 528,461.16
Economic Life Hours: 9750 8000
Annual Use Hours: 2112 1250
Mech. Labor Cost-Zone 1: 527.15 522.73
-Zone 2: 527.15 523.36
Fuel Cost per 9a1 .: 50.94 50.94
Cube Cost: 50.54 50.54
Tire Life Hours: 1800 2000
Tire Purchase Price: 51.422.00 51.968.93
~ I --- BASE IXJNERSHIP 8 OVERH AUL COSTS ----I ---~----- ------- BASE OPERATING COSTS ~~- ~~--~~~
BASIC MODEL 8 ATTACHMENTS ~ DESCRIPTION ~ DEPRECIATION OHD/LFC LABOR PARTS LABOR PARTS FUEL LUKE TIRES G.E.C.
Machine Model No. 20K GVW. 170 HP 52.73 51.09 50.51 50.68 50.87 50.14 53.30 30.54 50.79 50.00
Attachment #1 N/A 50.00 50.00 SO-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 COST SUBTOTALS 52.73 31.09 50.51 50.68 SO.B7 50.74 53.30 50.54 50.79 50.00
~ I -- ADJUSTED OWNERSHIP 8 OVERHAUL COSTS -~ ------~-- -- ADJUSTED OPERATING COSTS ~~~ ~-~~~~-
COST ADJUSTMENT FACTORS ~ FACTOR VALUE ~ DEPRECIATION OHD/CFC LABOR PARTS LABOR PARTS FUEL LURE 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 52.79 N!A 50.62 50.83 51.06 50.90 NIA NIA N/A N/A
Annual Usage 1.6896 33.87 11.84 N/A N/A N/A N/A N/A N/A N/A N/A
Double shifts .750depr.-. SOOOhd 52.90 50.92 N/A N7A NIA N!A N!A N/A NIA N/A
Tn ple Shifts .667depr.-.333ahd 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 50.52 N!A 10.89 N7A N/A NIA NIA N!A
Zone 2 0.8604 N/A N/A 50.53 N/A 50.91 N/A N/A N/A N/A N/A
Fuel/Cube/Tire Lost Variable N/A N/A N/A N/A N/A N/A 53.30 50.54 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 60.00
Zone 2 100.00k N/A N/A 50.53 50.83 50.91 50.90 f3-30 50.54 SO 98 50.00
ADJUSTED COST SUBTOTALS -S.SNI FT -ZONE 1: 53.81 51.84 50.52 50.83 50.89 50.90 53.30 50.54 SO 98 50.00
-ZONE 2: 53.81 S1 84 50.53 50.83 50.91 50.90 53.30 50.54 50.98 50.00
-D.SHIFTS-ZONE 1: 52.90 50.92 50.52 50.83 50.89 50.90 53.30 50.54 50.98 50.00
ZONE 2: f2.9D f0 92 50.53 50.83 50.91 30.90 53.30 50.54 50.98 50.00
-T .SHIFTS-ZONE 1: 52.58 SD 6] fD.52 50.83 50.89 50.90 53.30 50.54 50.98 50.00
ZONE 2: 52.58 50.61 f0-53 50.83 50.91 50.90 53.30 50.54 50.98 50.00