PERMFILE126164

• Permit No: C1992081A
• IBM Index Class Name: Permit File
• Doc Date: 12/11/2001
• Doc Name: FPC SHEETS
• Section_Exhibit Name: Tab 23 ATTACHMENT 23-2
• Media Type: D
• Archive: Yes

TABLE 23-1-T
COLORADO DIVISION OF MINERALS AND GEOLOGY
TER TRUCK COST DATA WORKSHEET Sheet 1 of 2 sheets
REVISION DATE: August. 1994
WORKSHEET FILENAME: 5.OKWATK.WK1
MACHINE DESCRIPTION: WATER TANKER OFF HWY. S.OK GAL. CAPY. 175NP. DIESEL
REFERENCES: i) COST REFERENCE GUIDE
2) CONSRACTORS EQUIPMENT COST GUIDE
3) COLORADO CONTRACTORS ASSOCIATION
WAGE RATE SCHEDULE
ST ADJUSTMENT FACTORS BASE VALUE ADJUSTED VALUE
Acquisition Cost: 3194.931.00 (155,363.13
Economic Life Hours: 11500 9800
Annual Use Hours: 2112 1300
ech. Labor Cost-Zone A: 527.15 522.73
-Zone B: 327.15 323.36
Fuel Cost per gal.: 30.94 50.94
Wbe Cost: 31.82 31.82
Tire Life Hours: 3000 920
Tire Purchase Price: 514.730.00 312.280.65
~ ~••• BASE OWNERSHIP d OVERHAUL COSTS -•••~ -=-- •••- -••----- BASE OPERATING COSTS -•• •••• ••-
IC MODEL d ATTACHMENTS ~ DESCRIPTIDN ~ DEPRECIATION OHD/CFC LABOR PARTS LABOR PARTS FUEL LURE TIRES G.E .C.
achine Hodel No. S.OK G.,175HP 311.28 35.85 51.76 32.40 33. 86 53.78 55. 93 31.82 54. 91 30. 00
Attachment 81 N/q 50.00 50.00 (0.00 50.00 50. 00 50.00 30. 00 30.00 30. 00 50. 00
Attachment #2 N/A 30.00 ~ 30.00 50.00 50.00 30. 00 30.00 30. 00 (0.00 30. 00 30. 00
Attachment $3 N/A 50.00 30.00 30.00 50.00 30. 00 30.00 50. 00 50.00 50. 00 30. 00
BASE COST SUBTOTALS 511.28 55.85 (1.76 52.40 53.86 33.78 55.93 31.82 54.91 50.00
~ ~•• ADJUSTED OWNERSHIP d OVERHAUL COSTS -~ -------•--- ADJUSTED OPERATING COSTS --- -••• ••-
i ADJUSTMENT FACTORS ~ FACTOR VALUE ~ DEPRECIATION OHD/CFC LABOR PARTS LABOR PARTS FUEL LURE TIRES G.E.C.
luisition Cost 0.7970 58.99 N/A N/A N/A N/A N/A N/A N/A N/A N/A
momic Life 1.1735 (10.55 N/A 32.07 32.62 54.53 34.44 N/A N/A N/A N/A
wal Usage 1.6246 314.61 39.50 N/A N/A N/A N/A N/A N/A N/A N/A
ible shifts .750depr.-.SOOohd (10.95 54.75 N/A N/A N/A N/A N/A N/A N/A N/A
iple Shifts .667depr.•.333ohd 59.74 33.16 N/A N/A N/A N/A N/A N/A N/A N/A
:hanic Cost - Zone A 0.8371 N/A N/A 51.73 N/A 33.79 N/A N/A N/A N/A N/A
- Zane B - 0.8604 N/A N/A 51.78 N/A 53.90 N/A N/A N/A N/A N/A
'1/Cube/Tire Cost Variable N/A N/A N/A N/A N/A N/A 55.93 31.82 316.01 30 .00
ck Util. Zone A 100.00% N/A N/A 51.73 (2.82 53.79 54.44 55.93 51.82 516.01 30 .00
• Zone B 100.00% N/A N/A 31.78 52.82 53.90 54.44 35.93 31.82 516.01 30 .00
STED COST SUBTOTALS -S.SHIFT -ZONE A: t14.61 f9.5D 31.73 32.82 53.79 34.44 (5.93 31.82 316.01 50. 00
-ZONE B: 314.61 t9.50 31.78 32.82 53.90 34.44 55.93 31.82 316.01 50. 00
-D.SHIFTS-ZONE A: 510.95 54.75 31.73 52.82 33.79 34.44 35.93 31.82 516.01 50. 00
-ZONE 8: 310.95 34.75 31.78 52.82 53.90 t4.44 55.93 31.82 516.01 50. 00
•T.SHIFTS-ZONE A: 39.74 53.16 51.73 (2.82 33.79 54.44 25.93 51.82 516.01 50. 00
-ZONE B: 39.74 53.16 31.78 52.82 53.90 54.44 55.93 31.82 316.01 50. 00
r 1
L~
23-1-14 REVISED 01/30/96