Laserfiche WebLink
~`. <br />36aAt~8 WNI 4 PLUDLb11UN UAIA 4'J N6ShLGl Sheet ,i ': Sweets dGI LYLNI-0 J: 11 I,U]I ELt ]C 3;1 i,3 uU:oL <br /> <br />@fl~iiSiUN DATE: 419'l 31 CULU@ADU CUNT@ACTUNS ASS'?;rAirii4 <br /> ----------~------~ 'IACB flAT6 SCNBOULB <br />WURHSNfiBT F[LdNANB: 813C-RUP.YH1 41 CA'IBBPiLLA@ PBdFUflNANCB NAND5UUH <br />MACHINB UHSCfl[PT10N: CAT 613C BLBVA'TING <br />.................. SCRAPBfl NITN HOPS <br />................... CAB <br />...... <br />......... <br />... <br />COST ADJUSTMBNT F.4CT0@S SASS VALUB ADJUSTED VALUB <br />Acauisitwn Cost: 3131,7UU.UU 5138,uU7,iJ <br />8conoaic Life Nours: 10150 12DUU <br />@OPS Cab Bcon. Life Nrs: IUISU N/A <br />Annual Use doors: 2112 1450 <br />Nech. Labor Cost-tone l: f24.id 5'lL9S <br />-tone 2: 529.78 521.95 <br />Fuel Cost per Sal.: SU,BT lU.d7 <br />Lobe Cost: l1.T2 51.12 <br />Tire Life Nours: 2T 00 260U <br />Tire Purchase Price: 58,829.00 f9,811,80 <br /> ; ;--- BA56 OAN8H9NIP i OYBflNAUL C09T5 ----~ --------- ------ -BASH OPERATING COST3 -- --------- <br />OASIC NODBL i ATTACBNBNTS DB9C@IPTION DBP@BCIATION OBDICFC LAB08 PARTS; LAB08 PARTS FURL LUGS TIHBS G.H.C, <br />-------------------------- <br />Nachiae Nodei No. ------------------- <br />CAT 613C W/BOPS ------------------- <br />513.63 ------ <br />Sfi.fiS ---------- <br />33.10 ------- <br />16.82 --------- <br />94.55 ------ <br />SS. 44 ------------------------ <br />l5.79 51.;2 53,2" --------- <br />10.46 <br />Attachuent 4l NIA 50.00 90.00 SU.00 SU.00 l0.00 90.00 SU.UO 50,00 SO,UU lU.00 <br />Attachuent 52 N1A 10.00 SO.UO lO,GU lU,00 50,00 50.00 50.00 fO.UU 50.00 f0.0U <br />Attachuent f3 N/A ;U.OU 3U.U0 SU.00 SU.UU 90,00 9U. 00 fO.UU SU.UU iU.OU SU.JO <br />BA33 COST SUBTOTALS 113.53 15.55 53.10 SS. d'2 f4,6S iS,4a lS.7S 51.'12 93.'.7 SC.45 <br /> -- ADJU9T8D OMN BBSRiP i OVBRBAUL COSTS -~-------- --- ADIUSTBD OPERATING COSTS --- -------- <br />L'09T ADJU9TN8NT FACT089 ~ FACTOR VALUB DHP@8C[ATIUN UND/CFC LABUfl PARTS LABOR PARTS FURL LUKE TI389 G.B.C. <br />--------------- <br />Acmuisttion Co ---------- <br />st --------------------- <br />0.7812 --------------- <br />SIU.37 --------- <br />N/A -------- <br />N/A ----------- <br />NIA ------ <br />N/A -------- <br />N/A --------- <br />NIA ------ <br />NIA --------- <br />N/A -------- <br />NIA <br />dcanomic Life 0,8458 Sd.78 NIA l2.d2 95.77 53.33 54.60 NIA NIA Nr; N/A <br />Annual Usage 1.4585 S1S.Il 39,59 N/A d/A i7!A NIA NlA NIA N!A NlA <br />Double shifts .750depr.-,500ohd 911,33 54.84 N/A N/A N/A N!A N/A NIA N/A NIA <br />Triple Shifts .fi67depr.-.333ohd ft0.08 13.23 N/A N/A NlA N/A NIA NIA NIA N1A <br />Mechanic Cost - Zone i 0,8860 N/A N/A 12.32 NIA 53.48 N/A NIA NIA NIA NIA <br /> - :ane 2 0,8860 NIA NIA 52.32 N/A 13.48 9/A NIA NrA ~!A NIP <br />Fuel/Cube/Tire Cost Variable N/A N/A !I/A NIA N/A NIA 55.19 51,7: S3.T7 30.46 <br />a'c:aper Util. -Zone 1 IUO.OUS NIA NIA 52,32 IS,7T 53.4d l4.fi0 lS.79 51,12 53.11 fU.48 <br /> - Zone 2 100.00% N/A N/A 52.12 IS .77 53,48 54.SU fS.79 51.72 13.77 30.46 <br />ADJUSTED CO5T SUBTOTALS -S,SNIFT -ZONB is 415.11 53.59 SY.32 SS,17 93.48 14.60 35.79 f1.72 33.77 SU.46 <br /> -ZONE P: lIS.I1 39.59 52.32 fS,77 33.48 34,d0 SS,73 51,72 13.77 SU,46 <br /> -D.9HIFTS-ZONB 1: (11.33 f4.d4 32.32 55.11 53.48 94.6U lS.19 51,72 13.77 9U. ;6 <br /> -ZONE 2: 911.33 14.34 52.32 SS .77 53.48 S4.6D iS.79 31.72 33.i7 iU.4o <br /> -T,s'NIFTS-ZONB 1: 910.08 53.23 f2.32 55.77 f3.48 34.50 55.79 51.72 53.17 50.46 <br /> -ZONE E: 910.08 53.'23 Y'2.J2 SS,77 f3,4d l4.d0 SS.19 SL72 53.17 fU.4d <br />