PERMFILE122276

• Permit No: M1976020
• IBM Index Class Name: Permit File
• Doc Date: 6/4/1996
• Doc Name: RECLAMATION COST SUMMARY FORM
• Media Type: D
• Archive: No

COLORADO DIVISION OF MINERALS AND GEOLOGY
PICKUP TRUCK LOST DATA WORKSHEET
REVISION DATE: August. 1995
Sheet 1 of 2 sheets REFERENCES: 1) COST REFERENCE GUIDE
2) CONTRACTORS EpUIPMENT COST GUIDE
3) COLORADO CONTRACTORS ASSOCIATION
WAGE RATE SCHEDULE
WORKSHEET FILENAME: PIKUP-TK.WK1
MACHINE DESCRIPTION: PICKUP TRUCK - GASOLINE. 4x4, 3/4 TON. 130HP
COST ADJUSTMENT FACTORS BASE VALUE ADJUSTED VALUE
Acquisition Cost: 518,125.00 513.415.06
Economic Life Hours: 7000 9000
Annual Use Hours: 2112 2000
Mech. Labor Cost-Zone 1: 527.15 523.32
-Zone 2: 527.15 523.32
Fuel Lost per gal.: 51.15 51.15
Lube Cost: 60.40 50.40
Tire life Hours: 2000 1650
Tire Purchase Price: 5600.00 5453.13

BASIC MODEL d
ATTACHMENTS I ~
I DESCRIPTION ~ --- BASE OWNERSHIP d OVERHAUL COSTS
DEPRECIATION OHD/CFL LABOR ----~-
PARTS --------
LABOR ------
PARTS -BASE OPERATING COSTS ---
FUEL LUBE TIRES -----
G.E. •-
C.
Machine Model No. :3/4 TON 4x4 PICKUP 52.02 50.77 50 .35 50. 47 50 .44 50. 39 S2 84 51.43 50. 30 50. 00
Attachment #1 N/A 50.00 50.00 50 .00 50. 00 50 .00 50. 00 SO 00 50.00 50. 00 50. 00
Attachment #2 N/A 50.00 50.00 50 .00 50. 00 50 .00 50. 00 f0 00 50.00 50. 00 50. 00
Attachment #3 N/A 50.00 50.00 50 .00 50. 00 50 .00 50. 00 f0 00 50.00 50. 00 50. 00
BASE COST SUBTOTALS 52.02 50.77 50.35 50.47 50.44 50.39 52.84 51.43 50.30 50.00
I I -- ADJUSTED OWNERSHIP d OVERHAUL COSTS -I- •------- -- ADJUSTED OPERATING COSTS --- ------•
COST ADJUSTMENT FACTORS I FACTOR VALUE I DEPRECIATION OHD/CFC LABOR PARTS LABOR PARTS FIiEL LUBE TIRES G.E.C.
Acquisition Lost 0.7401 51.50 N/A N/A N/A N/A N/A II/A N/A N/A N/A
Economic Life 0.7778 51.16 N/A 50.27 50.31 50.34 50.30 11/A N/A N/A N/A
Annual Usage 1.0560 51.58 50.81 N/A N/A N/A N/A 11/A N/A N/A N/A
Double shifts .750depr.-.500ohd 51.18 50.41 N/A N/A N/A N/A 11/A N/A N/A N/A
Triple Shifts .667depr.--333ohd 51.05 50.27 N/A N/A N/A N/A tl/A N/A N/A N/A
Mechanic Cost - Zone 1 0.0591 N/A N/A 50.23 N/A 50.29 N/A II/A N/A N/A N/A
- Zone 2 0.8591 N/A N/A 50.23 N/A 50.29 N/A pl/A N/A N/A N/A
Fuel/Lube/Tire Lost Variable N/A N/A N/A N/A N/A N/A 52.84 51.43 50.36 50.00
Truck Util. - Zone 1 100.00% N/A N/A 50.23 50.37 50.29 50.30 52.84 31.43 50.36 50.00
- Zone 2 100.00Y N/A N/A 50.23 50.37 50.29 50.30 52.84 51.43 50.36 50.00
ADJUSTED COST SUBTOTALS -S. SHIFT -20NE A: 51.58 50.81 50.23 50.37 30.29 50.30 52.84 51.43 50.36 50.00
-ZONE B: 51.58 50.81 30.23 50.37 50.29 50.30 52.84 51.43 50.36 50.00
-D.SHIFTS-ZONE A: 51.18 50.41 50.23 50.37 50.29 50.30 52.84 51.43 50.36 50.00
-ZONE B: 51.18 50.41 50.23 50.37 50.29 50.30 52.84 51.43 30.36 50.00
-T.SHIFTS-ZONE A: 51.05 50.27 50.23 50.37 50.29 50.30 f2. B4 51.43 50.36 fD.00
-ZONE B: 51.05 50.27 50.23 50.37 50.29 50.30 52.04 51.43 30.36 50.00