|
CIRCES Coat Est marina Software
<br />~) :.:.~.~~ ~ti.: .a..... ::..-. S;`...~....i :.:. ~'`~d~..~~Y ~" a ~~~4t~.': ,_ _~`'t:. ~~ ~,...._"'i..se~"+a~'T-: _,.~t._~.'..-.x F§-~';y4
<br />8x1 pE FORMA OA WOR EET DATA SOURLE3:
<br />Beg costs: Coat Re1NMm GWe (CRG)
<br />MacNlae make en0 motlel :Car OBR Serlea If - BSU A0lunetl cods: Com2nors EOUiprnM ton GOMF (CEGG)
<br />OPermor casts: LobeBO DepaMeNOi TnnapoTefkn
<br />D020! de0e:3ert0ilnhmrsal loam ovameal CakaaW Oapamwm dTnnspalnbn
<br />AttaUmeM no. t :ftGPS Lea Speelsgllons:Ceyapdrr Polsxnerwe HN~ook
<br />AseNmam n0.2:}anerW slPµY
<br />C0.G 0Na uptleie : T1ri9 Qeana, 2003
<br />LECG tlne upONa:FOVm QuaTer 2002
<br />labor Gala uptlna: f2-2042
<br />
<br />BASE c0.4TS (CRO tlanl OwneMID Lmts OveMeul e M Opereanp LW
<br /> OvemeM FIeM Repelr
<br />Doge lalbn CFC OvemeM le0or Pens Leaor Pens Fuel Wae Tim G.E.C.
<br />Mecalne SN.43 S).51 51.02 JS of j1218 Sa23 111.)5 Sf3.42 50.18 SO.W J1.00
<br />Aaedlmmnp.t: L0.00 to.aB so.BB JB.BD JOOO to.4D fBm 10.00 fa aP to.w sD.po
<br />Asectrwmrn. 2: J3. J3 SO )- SO B1 t0.03 11.22 S1.]f Sf.22 f
<br />.0
<br />2
<br />SOw 50.32 tOw
<br />f
<br />
<br />r`~h a. J ..5.
<br />,rf.
<br />R ~
<br />. ~
<br />~~
<br />y~
<br />y
<br />t i-..r-~ay1Jµ.3
<br />COST ADNBTMENT FACTORS (CEC O d•tll
<br /> COUIBRION COST OREAKOOVw
<br />Famu OgWglon Base Value ABf. Value MUMpIIN On Elemema (CEGG) Fedm Am. CNp
<br />AcgWaslOn con: 82500
<br />5150 5318,5]253 0]Bp Beg WmJiag Pnu: 5440.825.00
<br />ErdkMClBe IbBn: ,
<br />13
<br />215 10,{55 1.281 eg welermsauM: 0.142 ie108d )a
<br />Asatllmem no
<br />l ,
<br />11
<br />000 I;000 1.000 Ws InIpM: 0.020 50,01250
<br />.
<br />ABerlimenl lk.2' ,
<br />8,200 8,200 1.Cw Ms tlaelel Naryes:' 0.005 5TT6A iT
<br />MnuaIOA MUn: 2,112 1,525 1386 eallmme0
<br />McMenk's lea0r wn: 53201 f253e O.J)f IuneO pNNeg ptlg: SJp7,001.88
<br />Fuel cOn par Oellan-0asdlne: it.w J1.38 1.000 Plus sues: Sales®S% 0.0.1 511,0]).00
<br />NesN 51.28 11.28 t000 SMM®2% 002 f).9saw
<br />Wee asn 54.58 54.18 1.000 eg Ore cog: 10.00
<br />TOe IIM noun. 0 0 1.000 Leg glvepe value: 0.1]0 SI1,121.N
<br />nnlador- 0 0 1.aoo
<br />nn eon fD.oo to.aD t.aao NN.OOaknlon mn Swgs12s3
<br />-~` _~' ~~`~s' sap 'z ` Ui3 '°. "#.1§ .- a4- . r¢' . -
<br />~ y3 ` > ,
<br />OJUSTED cosTa QmeMIP Caab Ovemeul
<br />eM OPoMIIq Coal
<br /> Ow meul FlBM RewB
<br /> DepIXAaYOn LFC Ovemep IdWr Parts leave Pens FuN Luee nm 4EC.
<br />Acqukslan con: 110.35 NA NA NA NA NA NA NA NA NA NA
<br />Emn.llfa -0oxer elM ROPE: SN Sf NA NA l711 51513 S)B9 L11.ep NA NA NA NA
<br />-AtleMmeM no.2: NA NA NA 5f-18 S1.b5 121] Jf.55 IlA NA NA NA
<br />AnnuelugBe. JTe.BD 511.51 51211 NA N4 NA NA NA NA NA NA
<br />DOUde Miss t20.f0 5517 5809 NA NA A6A NA NA FL1 NA NA
<br />TBPle same Sf1.B] 53.81 54.05 to NA NA NA NA NA 41A N4
<br />McMank labor-0pzeresn ROPS NA NA NA Ia1B NA Je.OB NA NA NA NA NA
<br />-gneNmeM ro.2: NA NA NA 10.01 NA 51.0> NA IU IU NA NA
<br />FueNUbe-OOZareM ROPS: NA NA NA NA tU NA NA 513.{2 N.1B 50.00 i1.9e
<br />AslacnmMno.2' NA NA NA NA NA NA NA 50.00 10.32 5000 51.02
<br />Yt4i~`..::?: w°... ..- .s°v4 "~~._ ~~. i}» .,'-a@~<a"i. 2t' s .t.€.g, +^' ~'v~:~~-:~'°. - .~:; ~ •S;G7..,~,. .. :~"j'~#~`~kS^.'i~
<br />JU9TE0 C09T 8UBTOTALB OrmemiP COS4 OvelneulaM OPerNM Cans
<br /> OW~nB01 FIeW RepeU
<br />' Depeetla0on CFC Ovemeatl laaor Pens L-a0f Pena Fuel Wae nm G.E.C.
<br />Dozer. ROPE aM ARatllmNtl no. 2: Ozer entl ROP6:
<br />Sllgle anilM: f2aa0 311.51 512.11 56.48 SiS.Q SaOB Sf{.80 S]x42 N.fO SoM Jf.08
<br />Douse shlna: 520.10 J57) JB.W ttellmem llo.2:
<br />Ttl0le aalN: J128] iJ.B{ 54.05 5901 51.55 SL0] 51.55 50.00 SOJI SBOD 51.02
<br />.*->:~',`IU`.ki ~,°~ P~ a 4'
<br />SF W ~x~.' fVs '.~ ...-~~ ~~?,? cr
<br />~ ri`v"-'° ''' .d+E` `T, mK!`.., xs- .:vHY_c~'. .`•±~j%
<br />NOORLY OPERATOR WAGEB Beg FslOe F.LCA. Unempl. Wk.LOmp. Trial -
<br /> ReM Bewllls 1.20% 0.20% 1250% (Jm0 551s DI RemNel Taemalen laa0rrow. 2
<br />DomrowMOr (<]Oap 310.52 S3.f3 11.2] Sf.w ST.w 521.01 Oay' J0.00 Two glR pertley evxape: 5014
<br />wmrplen)m p+]Olp S1AST 3113 51.2] tf.@ JT.w 334.01 SMy 50.30 Tam glR pertleY avanBe: f02s
<br />MerAan 515)4 7{20 1129 i1.w i2w 53530 NMM 50.45
<br />~:. ,,EST,z.s~C`ea-1?a-i.,.5'iY.. e :,N._;..+F '. "r,.-, r~~s aT:z:..r< .~ >':'S~ ,q~k.,' . .. x:,....rG' '.sr :z:?5, "~:::-" ,r`~':.::''~;:3;*
<br />OURLY EQUIPMENT COST SUMMARY OwneMlp OpenOnv esn OVameul (spenlor Tdn
<br /> MefJllne AelaNmanM em4nrlfi
<br />' bugle aalns 350.51 Jef.43 S).m 521.01 5113.90
<br />Oauda ElllRa: t3f.95 i61.At S7.0f !3{.18 l1T1.5a
<br />le aNns
<br />T
<br />tl
<br />p 1241) L01q J1 of JT120 S118B
<br />.
<br />s
<br />7~
<br />~
<br />- -~,~t'nsYY~M`4" ~~~ dvd N'~ 1..Y+', 1 ...1 '~'~ 'E. 1:>~ x 'i is`
<br />~ p
<br />SLv.~ ._L'-k'E ~+.TG 9 k~, ". _P. i t .>~':
<br />EWIPMENi PERFORMANCE DATA Molgpvwer TnnsmlvlOn WegM LargN N981n HNpM Fuel Ripper
<br /> Desalption (FNP) Type Nst) By (n7 BU bve bw
<br />Dpaer~ wl GBR Sw]een-asu aro PowNanm 11.8 2z] a] f1s mesa NA
<br />Blatle SartLL UitMnel NA NA a.4 NA 120 a.5 NA NA
<br />AtlamuneM no. t . OPa Lea NA NA NA NA NA NA NA NA
<br />AaeNmeM lw.2: hNW Opf]er NA NA 5.{ 3.a 7.f 20 JIA A~. PenBebpenl
<br /> - Taal vropnl sza NsT) ............... ... ...... ._ ..,...<...._..,....
<br />- .r.2~fG~;. ~2 .,.,,.,..,~ : .t `!-:s,: it :~.u.. ~ - ~_: ~ _,i n -_ ,s~•=: t.: wi ?": "' x, t,.. ,... .- _'(t ...:_y.'... e ~ z ~ ~. ° , ., r... -c_ ,.., ..
<br />
|