REV93724

• Permit No: C1981044
• IBM Index Class Name: Revision
• Doc Name: PICKUP TRUCK COST DATA WORKSHEET
• Type & Sequence: SL1
• Media Type: D
• Archive: No

COLORADO NINED LAND RECLAMATION DIVISION
PICKUP TRUCK COST DATA NORKSHEEi Sheet 1 of 2 sheets
REYISIDN DATE: 6/91
• WOAKSHEEi FILENAME: PIKUP-iK.NNI
NACHINE DESCRIPTION: PICKUP TRUCK - GASOLINE, 4x4, 3/4 TON, 13DHP
REFERENCES: 1) COST REFERENCE GUIDE
2) CONTAAC10A5 EQUIPMENT COST GUIDE
3) COLORADO CONTRACTORS ASSOCIATION
NAGE RATE SCHEDULE
COST ADJUSTNENT FACTORS BASE VALUE ADJUSFED VALUE
Acquisition Cost: (15,520.00 511,486.99
Economic Life Hours: 7000 9000
Annual Use Hours: 2112 2000
Nech. Labor Cost-ZOne l: 524.78 521.95
-Zone 2: 524.18 321.95
Fue] Cost per gal.: 51.14 51.14
Lube Cost: 50.38 50.38
lire Life Hours: 2000 1650
lire Purchase Price: 5520.00 4388.00
--- BASE DWNERSHIP 6 OVERHAUL COSTS ----;- ---------------BASE OPERATING COSTS --- ---- ----
BASIC MODEL L ATTACHMENTS DESCRIPTION ;DEPRECIATION OHD/CFC LABOR PAAiS; LABOR PARTS FUEL LUKE TIRES G.E .C.
Machine Model No. :3/4 TON 4x4 PICKUP 52.05 50.68 50.32 50.40 40.40 50.34 32.82 51.26 50.26 40 .00
Attachment tll NJA 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.60 50.00 50 .06
Attachment tl2 N/A 50.06 50.00 50.00 50.00 50.00 40.00 SD,00 50.00 50.00 50 .00
Attachment tl3 NJA SO.OD 50.00 50.00 40.00 SO.DO 50.00 SO,OD SO.OD SO.OD SO .DD
BASE COST SUBTOTALS
COST ADJUSTMENT FACTORS
Acquisiticn Cost
Economic Life
Annual Usage
Double shifts
Triple Shifts
Mechanic Cost - Zone l
- Zone 2
Fuel/LUDe/fire Cost
(ruck Util. - Zone 1
- Zone 2
ADJUSTED COST SUBTOTALS

52.05 50.68 50.32 40.40 50.40 50.34 52.82 SL.26 50.26 50.00
-- ADJUSTED ONNERSHIP 8 OVERHAUL COSTS -;- -------- -- ADJUSTED OPERATING COSTS --- --------
FACTOR VALUE ; DEPRECIATION OHD/CFC LABOR PARTS; LABOR PARTS FUEL LOBE TIRES G.E.C.
0.1401 41.52 N(A NfA NJA NJA N/A N(A N(A NJA NJA
0.7778 51.18 NJA 40.25 40.31 50.31 50.26 NJA HJA NJA N/A
1.0560 51.60 50.72 NJA N/A NJA N/A N/A N/A N/A N/A
.750depr.-.500ohd 51.20 40.36 N/A N/A N/A N/A N/A N/A N/A N/A
.667depr.-.333ohd 41.01 40.24 N/A N(A NJA N/A N/A N(A N(A N/A
0.8860 N/p N/A 50.22 N/A 50.28 N/A N/A N/A N/A N/A
0.8860 N/A N/A 50.22 N/A 50.28 NJA NJA N/A N/A N(A
Variable NJA NJA NJA NJA NJA NJA 52.82 31.26 50.32 50.00
100.002 N/A N/A 50.22 50.31 50.28 50.26 52.82 51.26 50.32 50.00
100.001 NJA N/A 50.22 50.31 50.28 50.26 52.82 51.26 50.32 50.00
-S.SHiFT -LONE A: 51.60 40.12 50.22 50.31 40.28 50.26 52.82 51.26 50,32 50.00
-ZONE 8: 51.60 50.72 50.22 40.31 40.28 50.26 52.82 41.26 50.32 50.00
-D.SHIF15-20NE A: 51.20 40.36 50.22 50.31 50.28 50.26 42.82 51.26 50.32 40.00
-LONE B: 31.20 50.36 50.22 50.31 40.28 50.26 52.82 51.26 50.32 40.00
-T.SHIFTS-ZONE A: 51.07 50.24 50.22 40,31 50.28 50,26 52.82 51.26 50.32 50.00
-ZONE B: 41.07 50.24 40,22 50.31 50.28 40.26 52.82 51.26 50.32 50.00