REV101415

• Permit No: M1980143
• IBM Index Class Name: Revision
• Doc Date: 11/29/1995
• Doc Name: TEXAS CREEK GRAVEL PIT M-80-143 TR APPLICATION
• From: DMG
• To: NEILS EXCAVATION
• Type & Sequence: TR2
• Media Type: D
• Archive: No

COLORADO MINED LAND RECLAMATION DIVISION
FLATBED TRUCK COST DATA WORKSHEET Sheet 1 of 2 sheets REFERENCES: 1) COST REFERENCE GU 1DE
-- ---- 2) CONTRACTORS EpU1PMENT COST GUIDE
REVISION DATE: f~ugust, 1994 3) COLORADO CONTRACTORS ASSOCIATION
- WAGE RATE SCHEDULE
WORKSHEET FILENAME: F~LTBD-TK.WK1
MACHINE DESCRIPTION: FLATBED TRUCK - 20K GVW. 170 HP. DIESEL
COST ADJUSTMENT FACTORS
Acquisition Cost:
Economic Life Hours:
Annual Use Hours:
Mech. Labor Cost-Zone 1:
-Zone 2:
Fuel Cost per gal.:
Cube Cost:
Tire Life Hours:
Tire Purchase Price:
BASE VALUE ADJUSTED VALUE
533.947.00 528,461.16
9750 8000
2112 1250
521.15 522.73
521.15 523.36
50.94 30.94
50.54 50.54
1800 2000
51,422.00 51.968.93

BASIC MODEL 8
ATTACHMENTS I
DESCRIPTION I -BASE OWNERSHIP 8 OVERHAUL COSTS
~ DEPRECIATION OHD/CFC LABOR ~~--I-
PARTS --~---~-
LABOR ----~-
PARTS BASE OPERATING
FUEL CUBE COSTS --
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 30. 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 COST SUBTOTALS 52.73 51.09 50.51 50.68 50.87 50.74 53.30 50.54 50.79 50.00
I I -- ADJUSTED OWN ERSHIP d OVERHAUL COSTS -~- -------- -- ADJUSTED OPERATING COSTS -
COST ADJUSTMENT FACTORS FACTOR VALUE DEPRELIAT ION OHD/CFC LABOR PARTS LABOR PARTS FUEL CUBE TIRES G.E.C.
Acquisition Lo st 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 N/A N/A N/A N/A
Annual Usage 1.6896 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 Shifts .667depr.-.333ohd 52.58 30.61 N/A N/A N/A N/A N/A N/A N/A N/A
Mechanic Cost - Zone 1 0.8311 N/A N/A 50.52 N/A 50.89 N/A N/A N/A N/A N/A
Zone 2 0.8604 N/A N/A 30.53 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 50.54 50.98 50.00
Truck Util. ~ Zone 1 100.00% N/A N/A 50.52 50.83 50.89 50.90 53.30 50.54 50.98 50.00
Zone 2 100.00% N/A N/A 50.53 50.83 50.91 50.90 53.30 50.54 50.98 60.00
ADJUSTED COST SUBTOTALS -S.SHIFT ZONE 1~ 53.87 11.84 30.52 50.83 50.89 30.90 53.30 30.54 30.98 50.00
-ZONE 2. 53.87 61.84 30.53 50.83 50.91 30.90 53.30 50.54 s0 98 60.00
-D.SHi FTS-ZONE 1: 52.90 30.92 30.52 50.83 50.89 50.90 53.30 50.54 30.98 30.00
-ZONE 2. 52.90 30.92 30.53 50.83 50.91 50.90 53.30 50.54 50.98 30.00
-T.SHIFTS~ZONE 1: 52.58 30.61 30.52 50.83 50.89 50.90 53.30 50.54 30 98 50.00
-ZONE 2: 12.58 30.61 50.53 50.83 30.91 30.90 53.30 50.54 30.98 50.00