|
SBWMA COLLECTION AGREEMENT Proposed Compensation 2021
<br />D. Unincorporated County - Agency Facilities
<br />REV: 03-16-18 MI
<br />ATTY/AGR/2018.054/RECOLOGY OF SAN MATEO ATTACHMENT N
<br />Page 173 of 175
<br /> 0 0 1 1 0 0 0 0 242,196 246,436 0 488,631 3 Axle SASL (Comm Organics) 1 333,000 0 0 1 0
<br /> 0 0 0 0 373,770 0 0 0 373,770 3 Axle Roll Offs 3 248,000 0 0 1 1 1 0 0 0
<br /> 278,363 283,323 288,283 0 849,970 4 Axle Roll Offs 3 287,000 0 0 1 1 1 0 0 0 322,138 327,878 333,618 0
<br /> 983,634 Cart Delivery Trucks 3 93,000 0 0 0 1 1 1 0 0 0 106,246 108,106 109,966 324,319 Container Delivery Trucks 2
<br /> 155,000 0 0 1 0 0 1 0 0 173,977 0 0 183,277 357,254
<br />Box Trucks (Loose Bulky) 3 141,000 0 0 0 1 1 1 0 0 0 161,083 163,903 166,723 491,709
<br />Shop Truck GMC 3500 1 72,000 0 0 1 0 0 0 0 0 80,815 0 0 0 80,815 Shop Truck GMC 4500 2 88,000
<br /> 0 0 1 1 0 0 0 0 98,774 100,534 0 0 199,308
<br />GMC Hyb 1/2 Ton Pick Up's 6 50,000 0 1 2 1 1 1
<br /> Total
<br />Vehicles 4 4
<br /> Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Year 16 Year 17 Year 18 Year 19 Year 20 Year 21 Year 22 Year 23 Year 24 Year 25 Total
<br />Depreciation - New Truck Purchases
<br />Depreciation - Initial Term Purchases (Year
<br />3)
<br />Total Depreciation
<br />Interest (5.5%)
<br />Other Interest (Containers)
<br />Total
<br />4,017,0
<br />00 2,980,48
<br />3 2,980,48
<br />3 2,980,48
<br />3 2,980,48
<br />3 2,980,48
<br />3 2,980,48
<br />3 2,980,48
<br />3 2,980,483 2,980,48
<br />3 2,980,48
<br />3 2,980,48
<br />3 2,980,48
<br />3 2,980,
<br />3
<br />75,539 75,539 75,539 0 0 0 0 0 0
<br />4,092,5
<br />39 3,056,02
<br />2 3,056,02
<br />2 2,980,48
<br />3 2,980,48
<br />3 2,980,48
<br />3 2,980,48
<br />3 2,980,48
<br />3 2,980,483 2,980,48
<br />3
<br />
<br />982,00
<br />6 982,00
<br />6 982,00
<br />6 982,00
<br />6 982,00
<br />6 982,00
<br />6 982,00
<br />6 982,006 982,00
<br />6 982,00
<br />6 982,00
<br />6 982,00
<br />6 982,
<br />6
<br /> 163,18
<br />0 163,18
<br />0 163,18
<br />0 163,18
<br />0 163,18
<br />0 163,18
<br />0 163,18
<br />0 163,180 163,18
<br />0 163,18
<br />0 163,18
<br />0 163,18
<br />0 163,
<br />0
<br /> 1,145,18
<br />6 1,145,18
<br />6 1,145,18
<br />6 1,145,18
<br />6 1,145,18
<br />6 1,145,18
<br />6 1,145,18
<br />6 1,145,186 1,145,18
<br />6 1,145,18
<br />6 1,145,18
<br />6 1,145,18
<br />6 1,145,
<br />6
<br />144 36 50 40 10
<br />0 55,122 112,243 57,122 58,122 59,122 341,730
<br />1,368,194 13,171,859 17,413,413 13,893,117 2,358,575 519,088 48,724,246 6.2.B. - Page 403
|