PERMFILE134219

• Permit No: M1977546
• IBM Index Class Name: Permit File
• Doc Date: 4/14/1995
• Doc Name: HORVATH PIT 1 PN M-77-546 ENCLOSED BOND RECALCULATION
• From: DMG
• To: BRICE F AND PHYLLIS J LEE
• Media Type: D
• Archive: No

--_-
"~`~: `~; ~LORADO M1NFD LAND RECIJMATION DIVISION •
FIATIm TR11C[ COST DATA Y01[SNEET Sheet 1 of 2 sheets REFER[]R2:5: 1) COST REFEREIICE GUIDE
2) CONTRACTORS EWIPIQ•]fi COST 9JIDE
REVISION DATE: 8/92 3) COLORADO CONTRACTORS ASSOCIATION
"""""""""" YALE RATE SCHEDULE
YORISNEEi FILEIIAIff: FLi1D-T(_Y(1
MACI[SNE DESCRIPROM: FI.ATIED TRUCi - 20[ 6'YH, 17D HP, DIESEL
COST ADJUSTMENT FACTORS RASE VALUE ADJUSTED VALUE
Acquisition Cust: 132,065.00 =26,883.30
Ecooaic Life Hours: 9750 6000
Aanual Use Hours: 2112 1250
Mech_ Labar Cost-Zone I: 124.18 122.08
-Zane 2: 124.78 122.12
Fuel Cost per gal.: 10.87 10.89
Cube Cost: 10.49 10.50
Tire Life Hours: 1800 2000
lire Purchase Price: 11,332.00 11,859.17
~- RASE OYFERSHIP L OVERHAUL COSTS -~----RASE OPERATING COSTS
6ASIC MODEL i ATTACNTO=NfS DESCRIPTION ~ DEPRECIATION OHD/CFC L1180R PARTSi LABOR PARTS FUEL LURE TIBFS 6_E.C.
Machine Model No. : 20( 6YY, 110 NP 12.58 11.23 10.17 10.65 10.80 10.70 32.90 10.49 10.11 10.00
Attach eat I1 N/A 30.00 30.00 30.00 m_00 30.00 30.00 30.00 10.00 10.00 30.00
Attachaeat 12 N/A 30.00 30.00 30.00 30.00 30.00 10.00 30.00 30.00 30.00 30.00
Attach~eot 13 N/A 30.00 30.00 30.00 30.00 30.00 30.00 30.00 10.00 ta_QO 30.00
RASE COST SUBTOTALS 12.58 11.23 10.47 10.65 10.80 m.70 12.90 10.49 10_N 10.00

COST ADJUSfMENf FACTORS i- ADJUSTED OYNERSNIP i OYERNAII_ COSTS -~
FACTOR VALUE ;DEPRECIATION OHD/CFC LABOR PARTS
LABOR ADJUSTER OPERATING COSTS
PARTS FUEL LUKE TIRES
6_E_C.
Acquisitioo Cost 0.8304 12.16 N/A N/A N/A N/A N/A N/A N/A N/A N/A
Ecanaic Life 1.2188 12.64 N/A 10.51 10.79 10.98 10.85 N/A N/A N/A N/A
Aaoual Usage 1.6896 13.65 12.08 N/A N/A N/A N/A X/A N/A N/A NJA
Donble shifts .750depr.-.SOOohd 12.14 11.04 N/A N/A N/A N/A N/A N/A N/A N/A
Triple Shifts .661depr.-.333ahd 12.44 10.69 N/A N/A N/A X/A N/A NJA M/A M/A
Mechanic Cost -Zane 1 0.8912 N/A N/A 30.51 N/A 10.67 N/A N/A N/A N/A N/A
- Zane 2 0.9167 N/A N/A 10.53 M/A 30.89 NJA N/A N/A N/A N/A
Fael/Cube/Tire Cost Variable N/A N/A N/A N/A N/A X/A 12.97 10.50 m_93 10.00
Track Util. -Zone 1 100.OOI N/A N/A 10.51 10.79 10.87 10.85 12.97 10.50 10.93 18.00
- Zane 2 IOO.OOZ N/A M/A 10.53 18.74 10.89 10.85 12.91 m.50 ZD_93 30.80
ADJUSTED COST SUBTOTALS . -S.SHIFT -ZONE 1: 13.65 12.08 30.51 10.79 10.81 10.85 12.91 10.50 10.93 30.00
-ZONE 2: 13.65 32.08 10.53 10.79 10.89 10.85 12.97 10.50 10.93 30.00
-D_STIIFTS-ZONE 1: 12.74 31.04 m.51 10.79 10.87 10.85 12.91 10.50 30.93 10.00
-ZONE 2: 12.71 11.04 10.53 10.79 10.89 10.85 12.97 10.50 10.93 10.00
-T_SHIFTS-ZONE 1: 12.44 10.69 10_SL 10.79 10.81 30.85 12.97 10.50 ZD.93 10.00
-ZONE 2. 12.41 10.69 10.53 10.79 10.89 10.85 12.97 10.50 10.93 10.00