|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: SOUTHWESTERN ELECTRIC POWER CO, 35-CERT, EX-99.2, 2000-11-13 |
Next: SPRINGS INDUSTRIES INC, 10-Q, 2000-11-13 |
<TABLE>
<CAPTION>
CENTRAL AND SOUTH WEST SERVICES, INC Exhibit 3
P.O. BOX 21928 TULSA, OKLAHOMA Page 1 of 4
TELEPHONE NUMBER (918) 594 - 2000
STATEMENT OF PARTICIPATION IN RAIL CAR MAINTENANCE FACILITY
AT ALLIANCE, NEBRASKA PER SWEPCO - CPL - PSO AGREEMENT
September 2000
A. NUMBER OF RAIL CARS SERVICED
SWEPCO 583 PSO 1 CPL 113
B. AMOUNT OF EXPENDITURES: SWEPCO
COSTS ASSIGNED 100% TO SWEPCO:
<S> <C>
PR4001 Direct Material to SWEPCO Coal Cars $273,889.22
PR4018 Stores Salvage - SWEPCO (113,430.13)
PR4101 Direct Labor to SWEPCO Coal Cars 36,456.19
PR4101 Charges Other than Direct Labor 14.27
PR4104 Direct Labor to Rework SWEPCO Material 20,538.03
PR4104 Charges other than Direct Labor 3.75
PR4202 Ad Valorem Taxes - SWEPCO Coal Cars 0.00
PR4204 Ad Valorem Taxes - Facility - Direct - SWEPCO 0.00
PR4213 Employee Fringe Benefits - Direct Labor - SWEPCO 10,136.58
PR4230 Payroll Taxes - Direct Labor - SWEPCO 4,126.26
PR4238 Depreciation Expense - SWEPCO 7,896.00
PR4263 Lease - Supplemental Expenses - SWEPCO 0.00
PR4270 Outside Maintenance of SWEPCO Coal Cars 38,041.12
PR4272 Switching Fees - SWEPCO 2,852.50
PR4277 Repainting Coal Cars - SWEPCO 0.00
Total 100% SWEPCO Costs $280,523.79
COSTS ASSIGNED 100% TO CPL: CPL
PR4003 Direct Material to CPL Coal Cars 0.00
PR4014 Inventory Carrying Charges - CPL 1,365.30
PR4021 Stores Salvage - CPL (7,824.03)
PR4105 Direct Labor to CPL Coal Cars 9,060.03
PR4105 Charges Other thanDirect Labor 0.00
PR4106 Direct Labor to Rework CPL Material. 956.34
PR4106 Charges Other than Direct Labor 0.03
PR4216 Ad Valorem Taxes - Facility - Direct - CPL 0.00
PR4217 Employee Fringe Benefits - Direct Labor - CPL 1,802.95
PR4218 Payroll taxes - Direct Labor - CPL 723.81
PR4240 Depreciation Expense - CPL 0.00
PR4269 Outside Maintenance of CPL Coal Cars 2,091.33
PR4274 Switching Fees - CPL 1,473.26
PR4279 Repainting Coal Cars - CPL 0.00
Total 100% CPL Costs $9,649.02
Exhibit 3
Page 2 of 4
COSTS ASSIGNED 100% TO PSO: PSO
PR4002 Direct Material to PSO Coal Cars $3,488.22
PR4015 Inventory Carrying Charges - PSO 2,125.72
PR4019 Stores Salvage - PSO (4,037.12)
PR4102 Direct Labor to PSO Coal Cars 287.91
PR4102 Charges Other than Direct Labor 0.88
PR4103 Direct Labor to Rework PSO Material 353.42
PR4103 Charges Other than Direct Labor 1.24
PR4205 Ad Valorem Taxes - Facility - Direct - PSO 0.00
PR4214 Employee Fringe Benefits - Direct Labor - PSO 115.47
PR4231 Payroll Taxes - Direct Labor - PSO 46.37
PR4239 Depreciation Expense - PSO 0.00
PR4271 Outside Maintenance of PSO Coal Cars 3,101.20
PR4273 Switching Fees - PSO 312.42
PR4278 Repainting Coal Cars - PSO 0.00
Total 100% PSO Costs $5,795.73
Exhibit 3
Page 3 of 4
COSTS TO BE SHARED {Ratio of Direct Labor}: SHARED
PR4010 Shop Material $6,152.51
PR4011 Small Tools 420.58
PR4012 Facility Maintenance - Material 21,473.60
PR4013 Sale of Scrap (Cr.) 0.00
PR4016 Switch Engine Operation and Maintenance 22,412.28
PR4017 Equipment Operation and Maintenance 3,548.82
PR4020 Stores Salvage - Joint 0.00
PR4110 Supervision 19,564.72
PR4111 Clerical 6,785.13
PR4112 Training and Safety 3,017.91
PR4113 General Shop Labor 7,042.18
PR4114 Facility Maintenance - Labor 17,700.46
PR4116 Switch Engine Operation and Maintenance 12,471.26
PR4201 Ad Valorem Taxes - Facility 0.00
PR4520 Land Cr. 0.00
PR4206 Data Processing Charges 574.40
PR4207 General Office Overhead 583.05
PR4210 Employee Activities 0.00
PR4211 Employee Expenses 1,550.46
PR4212 Employee Fringe Benefits 12,107.52
PR4215 Employee Sick Benefits 0.00
PR4220 Injuries and Damages 0.00
PR4221 Insurance - Liability and Property 478.78
PR4225 Maintenance of Facilities (Contracted) 1,840.00
PR4226 Office Supplies and Expenses 617.03
PR4232 Payroll Taxes - Other 4,814.90
PR4233 Special Services 0.00
PR4234 Utilities - Heat, Light, Power and Water 196.20
PR4235 Utilities - Telephone 712.90
PR4236 Vehicle Expense 28.17
PR4237 Depreciation Expense 0.00
PR4250 Miscellaneous 0.00
PR4262 Lease - Basic - All Except Coal Cars 0.00
PR4264 Lease - Supplemental Expenses - Facility 0.00
Total Costs Shared on Cost Ratio
{see computation below} - $144,092.86
SWEPCO 84.25% $121,392.90
CPL 14.81% $21,333.96
PSO 0.95% $1,366.00
Exhibit 3
Page 4 of 4
Capital Recovery on Capital Expenditures not
Covered Under Lease Agreement {Cost Ratio} 0.00
TOTAL COSTS FOR THE MONTH
SWEPCO $401,916.69
CPL $30,982.98
PSO $7,161.73
C. COMPUTATION OF COST RATIO:
101, 104 Direct Labor SWEPCO $56,994.22 84.25 % SWEPCO
105, 106 Direct Labor CPL 10,016.37 14.81 % CPL
102, 103 Direct Labor PSO 641.33 0.95 % PSO
Total Direct Labor $67,651.92 100.01 %
</TABLE>
|
|