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

~LORADO DIVISION OF MINERALS AND GEOLOGY •
FLATBED TRUCK COST DATA WORKSHEET
REVISION DATE: August, 1995
Sheet 1 of 2 sheets REFERENCES: 1) LOST FEFERENCE GUIDE
2) CONTRACTORS EQUIPMENT COST GUIDE
3) COLORPDO CONTRACTORS ASSOCIATION
WAGE FATE SCHEDULE
WORKSHEET FILENAME: LGFLATBD.WK1
MACHINE DESCRIPTION: FLATBED TRUCK - 45K GVW. 250 HP, DIESEL, 6%4
COST ADJUSTMENT FACTORS BASE VALUE ADJUSTED VALUE
Acquisition Lost: 578.307.00 565.484.91
Economic Life Hours: 10350 8000
Annual Use Hours: 2112 1250
Mech. Labor Cost-Zone 1: 527.15 522.73
-Zone Z: 527.15 523.36
Fuel Cost per gal.: 50.94 50.94
Cube Lost: 50.95 50.95
Tire Life Hours: 1800 2000
Tire Purchase Price: 53,258.00 54.530.21
I I'•• BASE OWNERSHIP 8 OVERHAUL COSTS ----I -•-- ---~ -------- BASE OPERATING COSTS ••• ••-- ---
BASIC MODEL 6 ATTACHMENTS I DESCRIPTION I DEPRECIATION OHD/CFC LABOR PARTSI LABOR PARTS FUEL CUBE TIRES G.E .C.
Machine Model No. 45K GVW. 250 HP 54.98 53.10 50.90 51.56 51 .50 51.70 54.61 50.95 51.81 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 SD.00 50.00 50 .00
BASE COST SUBTOTALS 54.98 53.10 50.90 51.56 51 .50 51.70 54.61 50.95 51.81 50 .00
~ ~-- ADJUSTED OWNERSHIP b OVERHAUL COSTS -~ ---- ---- --- ADJUSTED OPERATING COSTS •-• ---- ---
COST ADJUSTMENT FACTORS ~ FACTOR VALUE ~ DEPRECIATION OHD/CFC LABOR PARTSI LABOR PARTS FUEL CUBE TIRES G.E .C.
Acquisition Cost 0.8384 54.18 N/A N/A N/A N/A N/A N/A N/A N/A N/A
Economic Life 1.2938 35.40 N/A 31.16 52.02 51 .94 52.20 N/A N/A N/A N/A
Annual Usage 1.6896 57.05 55.24 N/A N/A N/A N/A N/A N/A N/A N/A
Double shifts .750depr.-.SOOohd 55.29 52.62 N/A N/A N/A N/A N/A N/A N/A N/A
Triple Shifts .667depr.•.333ohd 54.71 51.74 N/A N/A N/A N/A N/A N/A N/A N/A
Mechanic Cost Zone 1 0.837I N/A N/A 50.97 N/A 51 .62 N/A N/A N/A N/A N/A
- Zone 2 0.8604 N/A N/A 51.00 N/A 51 .67 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 54.61 50.95 52.27 50 .00
Truck Util. - Zone 1 100.00% N/A N/A 50.97 52.02 51 .62 52.20 54.61 50.95 52.27 50 .00
- Zone 2 100.00% N/A N/A 51.00 52.02 51 .67 52.20 54.61 60.95 52.27 50 .00
ADJUSTED COST SUBTOTALS •S.SHIFT -ZONE I: 57.05 55.24 50.97 52.02 51 .62 52.20 54.61 50.95 52.27 50 .00
-ZONE 2: 57.05 55.24 51.00 52.02 51 .67 52.20 54.61 50.95 52.27 50 .00
-D.SHIFTS-ZONE 1: 55.29 52.62 50.97 52.02 51 .62 52.20 54.61 50.95 52.27 50 .00
•ZONE 2: 55.29 52,62 51.00 52.02 51 .67 52.20 54.61 50.95 52.27 50 .00
-T.SHIFTS-ZONE 1: 54.71 51,74 50.97 52.02 51 .62 52.20 54.61 50.95 52.27 50 .00
-ZONE 2: 54.71 51.74 51.00 52.02 51 .67 52.20 54.61 50.95 52.27 50 .00