Laserfiche WebLink
LuLOdAOU MiN5i1 LANO ddCLANATiuN OLV1SiuA <br />i~L TdUOd COST,DATA YOB8SN8Bf <br />MA:BINB DBSCBIPTION 6:1, 3600 GAL. CAPT, 210BP UIBSBL FUdL TBUCZ <br />................... ........................................................ <br />Flyvheel Roraeoove[: 210 Ooerating Yeigat Itaasl: NIA <br />Worksheet Filenaae: FUSL--TB.Y81 <br />Last 8evisioa Date: 9192 <br />Gu.T FACTORS h VALUES: <br />ACCal61 t100 La6C <br />Lost o[ Noaey date <br />Bcoaoaic Lite Boura <br />Aaaual Use Boors <br />Dlscouat Factor <br />Freight Factor <br />Salvage Factor <br />Par.Iasuraace Factor <br />CFC Factor <br />Aaaual Reoair doors <br />Bourly Parts Factor <br />Supoly co Farts Factor <br />fSS,SJ9,00 <br />7.9Di <br />10000 <br />1575 <br />4.118 <br />D.uls <br />O.I3S <br />O.USI <br />O.OS3 <br />200 <br />0.000063 <br />4.180 <br />Tire Value Factor 0.018 <br />Tire Life Nours iS7S <br />Tire Purchase Ftice !2,666 <br />Fuel Factor - OPd1BP 0.033 <br />Fuel CaetlCal.- Casolihe Sl.ll <br />- Diesel 10.89 <br />Lobe Factor or ! 0.163 <br />Z Shit adj.-Dear. ! CFC 0.450 <br />-Overhead O.S00 <br />3 Shirt aoj.-Deur. A CFC 0.667 <br />-Uverhesa 0.337 <br />Mechanic Lost/dr !24.78 <br />BOUdLY LOST BLBtlBNTS: <br />'L A ATTACBtlBYTS ; <br />Yachiae tlodel No <br />Attschaeat S1 <br />Attachveat 12 <br />Attachaeat f3 <br />; BEFBdh'BCBS: 11 LOl7TSACTUBS BQUIPNBNT C09T OUIDI <br />21 COST BBFB68NC6 OUIDB loverkeadl <br />ll COLORADO CONTRACTORS ASSOCIdt[ON <br />YACB BATE SCBSDULS <br />11 CATBRPILLA6 PBRFOB8ANC8 BANDB008 <br />ACQUISITION COST: <br />Base purchase price Si5.539. <br />Less dealer discount 14.553. <br />Plus freight 583:. <br />Plus dealer charges 10.3X1 5166. <br />ddjusted ourchase ?rice 519,985. <br />Plus tares: State sales 8 31 51,199. <br />SNN i 2Y 5999. <br />Lets fire cost 52,665. <br />Less salvage value fu,717. <br />NBT ACQUISITION LOST 143.070. <br /> ---- 80U8L7 OYNBBSBIP BYPBNSBS ---- ; ---------- ---- BUUBLY REPAIR A FUBL BYPBNSBS ----- ------- <br />D69C8IPTi0N <br />------------------ DBPRBCIATION <br />---------------- CFC <br />--------- OYBBBBAD ; <br />------------ LAB08 <br />---------- PARTS <br />--------- SUPPLIBS <br />------------ TIRES <br />-------- FURL <br />------------ LUB <br />------ <br />------------------ <br />2lUBP FUBL TBUCB ---------------- <br />51.15 --------- <br />l1.S7 ------------ <br />50.00 ---------- <br />53.21 --------- <br />13.53 ------------ <br />50.61 -------- <br />51.69 ------------ <br />56,17 ------ <br />!l. <br />YIA 30,00 50,09 50.90 10.00 SU.09 50.00 fO.VU SO.00 S0. <br />N/A 10.00 10.00 10.00 10.00 SO.UU 50.00 10.00 50.00 S0. <br />NIA SO.OU 10.00 10.00 SO.UO 10.00 10.00 SU.UO SO,UU SU. <br />LOST SUBTOTlLS - l SBIFTlDA/ BATE 51.15 51.59 10.00 53.21 l3.S3 50.84 f1.8Y 15.14 S1. <br />- 2 SBIF7'S/DA- 8AT6: 13.1! 51,18 50.00 <br />- 3 SBIFT9IDAY BATE: 12.77 11,05 10.00 <br />urdBATOR YACBS: <br />" """ " " " Frlhge F.I.C.A Uaeaal, Yk.Loao ' <br />Lahor Classi[icatioa Zone Designation Base Bate Benefits 10.0770) 10.0521 10.1251 Totai 9hilt Uiilereatial Lf/hri <br />foe ll Luhe/Service Truth Zone A 513.22 f3,19 SLOP SU.b2 11.65 520.20 ; DaT shirt: f0. <br /> Zane B S1L72 13.19 fL06 50.85 51.72 520.83 ;Swing shirt: i0. <br />operating Sag. Classi[. Zone t 511.30 13.50 51.10 10.69 f1.79 !21.58 ; Graveyard sniff: !0. <br /> Zoae 2 !14.30 53.50 11.10 SU.89 11.79 lZ1.58 ----- <br />Necaealc Zoae I S11,d0 f3.SU 11.12 30.91 fl. d'! 531.95 2 shift/nay avg. 7U. <br /> Zoae 2 111.40 S3.S0 11.12 10.91 51.83 f'Z1.9S 3 shiftlday avg, iO. <br />;OSi SUNNAB7: <br />" " " "" " <br />• SINOLB SNIFT BASIS DOUBLE 9N [FT BASiS T8IPL8 SN:PT 8AS[S <br /> lone A Zone B Zone A Zone B Zone A Zose B <br /> Ovnersnip CostlNt: SS. 7'l lS.72 51.29 11.29 13.82 13.42 <br /> voerating Lost/Br: l16.2S S16.Z5 516.25 516.25 516.25 S1S.Y5 <br /> Operator UostlNr'. Si:U.'2U 120.43 120.35 SEU.98 S2i~.SS SZI.Ud <br /> iOfAL t;uSr,ra 112.1; Sd2.eU 1SU.S9 SSI.SZ S1U.ii: 111.15 <br />