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
WELDING TRUCK COST DATA WORKSHEET Sheet 1 of 2 sheets REFERENCES: 1) COST REFERENCE GUIDE
2) CONTRACTORS EpUIPNENi COST GUIDE
REVISION DATE: August. 1995 3) COLORADO CONTRACTORS ASSOCIATION

WAGE BATE SCHEDULE
WORKSHEET FILENAME: WELDR-TK.WK1
MACHINE DESCRIPTION: On-highway light duty truck, gasoline powered . 1 ton,
conventional cab, 4x4, 180 HP, + gas/arc/gen . equip.

COST ADJUSTMENT FACTORS BASE VALUE ADJUSTED VALUE
Acquisition Cost: 527,913.00 520,659.56
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: 50.93 50.93
Tire Life Hours: 2000 1650
Tire Purchase Price: 5660.00 5697.83
~ I--• BASE OWNERSHIP 8 OVERHAUL COSTS ----I -------- ------- -BASE OPERATING COSTS --- •------
BASIC MODEL 8 ATTACHMENTS I DESCRIPTION I DEPRECIATION OHD/CFC LABOR PARTSI LABOR PARTS FUEL LUBE TIRES G.E.C.
Machine Model No. 1 TON 4x4 PICKUP 52.19 50.84 50.35 50.51 50.44 50.43 53.93 51.63 50.33 50.00
Attachment #1 :400a DC Diesel Arc 50.43 S0.2B 50.04 50.13 50.26 50.08 53.66 50.43 50.07 50.00
Attachment #2 6' Cutting Torch 50.07 50.01 50.00 50.00 50.01 50.01 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 32.69 51.13 50.39 50.64 50.71 50.52 57.59 52.06 50.40 50.00
I I-- ADJUSTED OWNERSHIP 8 OVERHAUL COSTS -~ --------- -- ADJUSTED JPERATING COSTS --- -------
COST ADJUSTMENT FACTORS I FACTOR VALUE ~ DEPRECIATION OHD/CFC LABOR PARTSI LABOR PARTS FU=L LURE TIRES G.E.C.
Acquisition Cost 0.7401 51.99 N/A N/A N/A N/A N/A N/A N/A N/A N/A
Economic Life 0.7778 51.55 N/A 50.30 50.50 50.55 50.40 NIA N/A N/A N/A
Annual Usage 1.0560 52.10 51.19 N/A N/A N/A N/A N/A N/A N/A N/A
Double shifts .750depr.-.SOOohd 51.58 50.60 N/A N/A N/A N/A NiA N/A N/A N/A
Triple Shifts .667depr.-.333ohd 51.40 50.40 N/A N/A N/A N/A NSA N/A N/A N/A
Mechanic Cost - Zone 1 0.8591 N/A N/A 50.26 N/A 50.47 N/A N.~A N/A N/A N/A
- Zone 2 0.8591 N/A N/A 50.26 N/A 50.47 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 f7.!i9 52.06 50.48 50.00
Truck Util. - Zone 1 100.00Y N/A N/A 50.26 50.50 50.41 50.40 S7.!i9 52.06 50.48 50.00
- Zone 2 100.00Y N/A N/A 50.26 50.50 50.47 50.40 f7.!i9 52.06 50.48 50.00
ADJUSTED COST SUBTOTALS -S.SHIFT -ZONE A: 52.10 51.19 50.26 50.50 50.47 50.40 f1.!i9 52.06 50.48 50.00
-ZONE B: 52.10 51.19 50.26 50.50 50.47 50.40 f7.!i9 52.06 30.48 50.00
-D.SHIFTS-ZONE A: 51.58 50.60 50.26 50.50 50.47 50.40 f7.!i9 52.06 50.48 50.00
-ZONE B: 51.58 50.60 50.26 50.50 50.47 50.40 S7.!i9 52.06 50.40 50.00
-T.SHIFTS-ZONE A: 51.40 50.40 50.26 50.50 50.47 50.40 f7.!i9 52.06 50.48 50.00
-ZONE B: 51.40 50.40 50.26 50.50 50.47 50.40 S7.!i9 52.06 50.48 50.00