Laserfiche WebLink
<br />SCRAPER COST 8 PRODUCTION DATA WORKSHEET cont'd Sheet 2 of 2 sheets <br />OPERATOR PAGES <br /> Fringe F.I. C.A UnempL. Wk. COmp . <br />Lahor Classification Zone Designation Base Rate Benefi ts (0.0 770) (0.062) (0. 125) Total <br />Scraper Operator -(< 40oy) Zane 1 515 .17 53. 96 51 .17 50.94 51 .90 523.13 <br /> Zane 2 515 .17 53. 96 51 .17 50.94 51 .90 523.13 <br />Scraper Operator -(>=40cy) Zone 1 515 .32 83. 96 51 .18 50.95 51 .92 523.32 <br /> 2one 2 515 .32 53. 96 51 .18 50.95 51 .92 523.32 <br />Mechanic Zone 1 ~ 515 .32 53. 96 51 .18 50.95 51 .92 523.32 <br /> Zane 2 515 .32 53. 96 51 .18 50.95 51 .92 523.32 <br />ACQUISITION COST: <br />Base purchase price (CEOG) 5424,200.00 <br />Less dealer discount (CECG a 13.SY.) 557,267.00 <br />Plus freight (CECG a 1.6%) 56,787.20 <br />Plus dealer charges (assume .3X) 51,272.60 <br />Adjusted purchase price 5374,992.80 <br />Plus taxes: State sales a 3% 211,249.78 <br />SHM a 2% 57,499.86 <br />Less fire cost (CECG) 522,906. 80 <br />Less salvage value (CECG a 16.2%) 560,748. 83 <br />NET ACQUISITION COST 4310,086. 81 <br />Shift Differential (5/hr) <br />Day shift: EO.OC <br />Suing shift: 50.3( <br />Graveyard shift: EO.G~ <br />2 shift/day avg. 50.1` <br />3 shift/day avg. 50.25 <br />COST SUHMARY <br /> SINGLE SHIFT DOUBLE SH1Fi TRIPLE SHIFT <br /> BASI S BASIS BAS IS <br /> 2one 1 Zone 2 2one 1 Zone 2 2one 1 Zane 2 <br />Ownership Cost/Hr: 538.24 538. 24 523.23 423.23 418. 23 518.23 <br />Operating-Ove rh auL Cost/Hr: 578.97 S7B. 97 578.97 578.97 578. 97 578.97 <br />Operator Cost/Hr: 523.13 423. 13 ~ 523.28 523.28 523. 38 523.38 <br />TOTAL COST/HR 5140.34 5140. 34 5125.48 5125.48 5120. 58 5120.58 <br />WORKSHEET FILENAME: 623E-ROP.WK1 <br />MACxINE WEIGHT (tons): 37.15 <br />