|
COLORADO NINBD LAND BBCLANATION OIYI9ION
<br />+BD,UIPNBNT TBAN9POBTAt[ON BIC COST DATA N0889ABBT Sheet 1 of 2 sheets BBFBB8NCB9: 11 C09t BFBBBNCB CUIDB
<br />~_y""""'"""""""""""""-"""""' 2( CONTB CT089 BQUIPNSNT C09T CU[D8
<br />@BYI9ION DATE: lE/14/89 III IIIIIIIIIIIII III 3~ COLO@ DO CONTBACT089 ASSOCIATION
<br />99y MACS hT8 9CBBDUL6
<br />MOB19dBBT FILBNANB: MtSNS-T8,NI1
<br />NACBINB DESCRIPTION: NIDIW 144UIPNIIT (26-5/ T11N9~ 1'BINIPOBT BIG
<br />COST ADJUSTNBNT FACTOB9 = BASS YALUB ADJUSTED VALUE
<br />Truck Acquieitias Coet: (87,721.00 ;72,336.43
<br />Trailer Acquieitioa Coat: 137,302,00 {30,495.81
<br />Tractor Bcos. Life doors: 9300 11300
<br />Trailer Bcoa, Life doors: 8800 L1600
<br />Tractor Aanual Use doors: 2112 1100
<br />Trailer Aasunl Uee doors: 2112 1130
<br />Nech, Labor Coet-Zoae A: 123.30 119.23
<br />-2oee B: 123.30 120.43
<br />Fuel Coat per gal.: 10.14 10.74
<br />Lobe Coat: 11,23 11.23
<br />Tractor Tire Life doors: 1800 1750
<br />Trailer Tire Life doors: 1800 1800
<br />Tractor fire Pur. Price: 14,338.00 13,800.44
<br />Trailer Tire Put, Price: 13,996.00 12,894.58
<br />r(ttactor l trailer adj.
<br />fectare are averaged
<br /> --- BASE ONNSB9 AIP i OYBBAAUL C09T9 ----;- -----•---------BASH PBBATIIO COSTS --- --------
<br />BASIC NODBL 1 ATTACAMBNT9 DSSCBIPTION DBP@BCIATION OAD/CFC LABOB PA8T9; LABO@ PA8T9 FU L LUBB TIBB9 C.B,C,
<br />Nachiae Model No. :6:4,75[ CVN.,37SAP 17.43 14.10 11,61 11.94 12,37 11.89 16. 0 11,38 12.41 10.00
<br />Attachaest it :SOT, FLD-C/D Trlr. 12.59 11.58 (1.1D {0.95 11,71 {1,00 10. 0 10.24 12.22 14.44
<br />Attachaest i2 N/A 10.00 10,00 10.00 10,00 10,00 sa.4o 10. 0 10.00 10.00 f0,00
<br />Attachaest f3 N/A 10,00 10,00 10.00 10.00 10.00 10.00 14. D 14,00 10.00 50.00
<br />BA9B COST 9UBtOTAL9 110.02 15,68 12.71 12.89 14.08 12,89 16, 0 11,62 f4,63 10.00
<br /> -- AD3U9TBD ONN 8B9dIP 1 OYBBBAUL COSTS -;- -------- -- ADJU9TBD B@ATINC COSTS --- --------
<br />COST ADJU9INBNT FACTOB9 FACTOR YALUB D6PBBCIATION OADICFC LABOR PABT9~ LABOR PABT9 FU LUBB TI889 G.B.C,
<br />Acquisition Coat 0,8246 18,26 N/A N/A N/A N/A N/A N/ N/A N/A N/A
<br />Bconoaic Life 0.7908 16.53 N/A {2.14 12.29 13,23 12,29 N/ N/A N1A Nlh
<br />Assual Usage 1,8945 l1S.6S 110.76 N/A N/A N/A N/A N/ N/A N/A N/A
<br />Double shifts .750depr.-,SOOohd 111.74 lS.38 N/A N/A N!A N!A NI N(h NIA N/A
<br />Triple Shifts .667depr.-,333ohd 110.44 l3,S8 N/A N/A N/A N/A N/ N/A N/A N/A
<br />Nechasic Coat - Zoae A 0.8253 N/A N/A 11.77 N/A 12.66 N/A N( N/A N/A N(A
<br />- Zoae B 0,8769 N/A N/A 11.88 N/A 12.83 N/A N/ N/A N/A N/A
<br />Fuel/Cube/Tire Coet Yariable N/A N/A N/A M/A N/A N/A 16.8 11,62 13.76 10.00
<br />Truck Util. - Zoae A ]OD.OOE NlA N/A 11.77 12.29 12.66 12,29 16.8 11.62 13.76 10.00
<br />- Zose B 100.00E N/A N/A 11.88 12,29 12,83 12.29 (6.8 11,62 13.76 10,00
<br />ADJUSTED COST 9UBTOtAL9 -9.SAIFT -ZONB A: 115.65 110,76 11.17 12.29 f2.66 12.29 16.8 11,62 35.76 10.00
<br /> -20NB B: S1S,6S 110.76 11.88 52,29 12,83 12.29 16.8 11,62 13.76 10.00
<br /> -D.SBIFT9-20N8 A: 111.74 15,38 11.77 {2.29 12,66 12.29 16,8 11.62 1376 10.00
<br /> -ZONE B: 111,74 15.38 11.88 12.29 12.83 12.29 16,8 11.62 13.76 10.00
<br /> -t.SAIFT9-ZONB A: 110.44 13.58 11.77 12.29 12.66 (2.29 16,8 11.62 13,75 10.40
<br /> -ZOMS 8: 110,44 13.58 11.88 12.29 12.83 12,29 16.8 11.62 (3.76 f0.00
<br />
|