|
COL08AD0 DIVf9[ON OF MIHBBAL5 AND C80LOCP
<br />BAUIPMBNT TBAN9POBTATION BIC C09T DATA NOB89N8B4
<br />................................................
<br />BBV19[ON OATB: 819E
<br />...............
<br />YOBB9N6BT FIL8NAN8: LTBN9-T8,N8]
<br />ACH[N6 D6SC8IPTION: LIGNT SAUIPN6NT (0-25 TON9) TBAN9P08T BIC
<br />..............................................
<br />sheet 1 of 2
<br />COST ADJU9TNBNT FACTOBSt BASB VALUE ADJ. VALUE B6FBRBNCBS: 1{ C09T BBFBBSNC6 CUIDB
<br />Truck Acquisition Cast [106,065.00 [85,565,93 21 CONTRACTORS BAUIPNBNT C0 9T CUIDB
<br />Trailer Acquisition Cost [24,100.00 [18,455.98 3{ COLORADO CONTRACT0R9 ASS OCIATION
<br />Tractor Bcon, Life Nours 9300 11300 NACB BATB 9CNBDULB
<br />Trailer 8con, Life Noure 8800 11600 4{ CAT88PILLAR PBBF06MANCB NANDBOOH
<br />Tractor Annual Use Bours 2112 1100
<br />Trailer Annual Use Bours 2112 1130
<br />Nech. Labor Coat -Zone A [24,78 [22,06
<br />-Zone B 124.78 f2E.72
<br />Fuel Cost pet gallon 10.87 [0.87
<br />Luba Cost [1,36 11.36
<br />Tractor Tire Life Bours 1800 1750
<br />Trailer Tire Life flours 1800 1800
<br />Tractor Tire Pur. Price 16,012.00 15,833.58
<br />Trailer Tire Pur. Price 12,574.00 13,060.T0
<br />t(tractor d trailer adj.
<br />factors are averaged{
<br /> ; ------- BASB ONN889BIP 8 OYSBBAUL C09TS --------; ----------------BARB OPBBATINC C09T9 -- ---------
<br />BASB NODBL A ATTACNMBNTS; D6SCBIPTfON ; DBPRBCIATION CPC OV88BBAD LABOR PARTS; LABOR .PABT9 FURL LUBB TIBB9 C.B,C,
<br />Ttectar : 15kGVN,325BP 110.28 [2.57 [2.25 (1.71 [2.68 :2.52 92,62 [6,93 11.66 [3.34 ID.00
<br />Trailer
<br />• Attachaent fl 2ST,FLCN/DD
<br />N/A 11.67
<br />10.00 10,49 [0,46 10.10 10.61
<br />[0.00 10.00 10,00 10.00 10,88
<br />10.00 50,65 [0,00 10.15 [1.43
<br />10.00 10.00 90.00 [0,00 10.00
<br />;0.00
<br />Attacboent f2 N!A 10.00 10.00 19.00 f0.00 10.00 10,00 10.00 10.00 f0,00 10.00 10.00
<br />BASB C09T SUBTOTALS 911.95 13.06 52,71 12.41 53.29 [3.40 13.2T [6,93 11,81 14.77 10,00
<br /> ; ; ------ ADJU9T8D ONN8B9BIP l OYBBNAUL C09T9 -----;------- ---- ADJUSTED OPBRATINC COSTS --- --------
<br />COST ADJUSTMENT FACTOB9 ; FACTOR VALUE ; D8P8BCIATION CFC OV68B8AD LABOR PABT9; LAB08 Pl,BT9 FUBL LUBB TI8B9 C,B.C,
<br />Acquisition Cost 0,8067 19.64 N(A N/A N/A N/A NlA N1A N/A N/A N!A N/A
<br />Bconoeic Life 0.7908 17.62 N/A N/A 11,91 12.60 12,69 [2.59 N/A N/A N/A N/A
<br />Annual Usage 1,8945 [18,26 15,80 15.13 N/A N/A N/A N/A N/A N/A N/A N/A
<br />Douhle shifts .75depr.-.50ohd [13.70 [2.90 [2.57 NIA N/A NIA NIA N/A N/A N/A NIA
<br />Triple Sbifte ,67depr.-.33ohd [12.18 [1.93 [1.11 N/A NIA NJA V/A N/A N/A NIA N/A
<br />Mechanic Coet - Zone A 0.8912 NJA N/A NIA II.TD N/A [2.40 14/A N/A N/A N/A N/A
<br />- Zone B 0.9167 N/A NJA N/A [1.75 N/A ;2.46 I1/A N/A N(A N/A N/A
<br />Fuel/Cube/Tire Cast Variable NJA N/A N!A N/A N/A NIA N/A 18.93 [1,81 [5,14 [0.00
<br />Yruck Util. - Zone A 100,001 N/A N1A N/A 11,70 [2.60 [2.40 12.59 [6,93 [1.81 [5.14 [0.00
<br />- Zone B 100,00[ N/A N/A N/A 11.75 12.60 [2,46 f2,59 [6.93 [1.81 [5.14 [0.00
<br />IDJU9TBD COST 9UBTOTAL9: 9,9NIFT 20NB A (18.26 [5.80 15.13 11,70 [2.60 [2,40 f2.S9 [6.93 [1.81 15.14 [0.00
<br />ZONE B !18.26 [5.80 [5.13 [1.75 [2.60 f2.46 f2. S9 [6.93 f1.81 IS.14 10.00
<br />O.SBIFT ZONB A [13,70 [2.90 [2.57 [1,70 [2,60 [2.40 12,~,i9 [6.93 f1.8I f5.14 [0.00
<br />ZONB B [13.70 [2.90 [2,57 [1.75 [2,60 12,46 [2,59 [6.93 [1,81 [5.14 f0 ,00
<br />T.SNIFT ZONE A [12.18 [1.93 [1,71 l1.7D [2,60 [2.40 [2.59 [6,93 11.8] [5,14 fD.DO
<br />ZONE B ;]2,18 [1.93 [1.71 [1,75 [2.60 [2.46 ;2.59 (6,93 [1,81 [5.14 [0.00
<br />
|