Laserfiche WebLink
PUMPING EQUIPMENT COST DATA NORKSHEET con['d Sheet 2 of 2 sheeCs <br />OPERATOR 51AGES <br /> fringe F.I .C.A Unempl. Nk. COmp. <br />Labor Classification Zone Designation Base Rate Benefits (0.0770) (0.062) (0.125) Total <br />Puny Oper. (grp.2 laborer) Zone 1 511.21 53.50 50.86 50.70 51.40 517.67 <br />. Zone 2 511.21 E3-50 50.86 50.70 51.40 517.67 <br />Laborer (grp.1 laborer) Zone 1 511.16 53.50 EO-86 50.69 51.40 517.61 <br /> Zone 2 511.16 53.50 50.86 50.69 51.40 517.61 <br />Mechanic Zone 1 515.32 84.13 51.18 50.95 51.92 523.49 <br /> Zone 2 515.32 54.13 51.18 50.95 51.92 523.49 <br />Shift Differentia( (5/hr) <br />Day shift: 50.00 ' <br />Suing shift: 50.30 <br />Graveyard shift: 50.45 i <br />.2 shift/day avg. EO-15 <br />3 shift/day avg. 50.25 <br />~, ACQUISITION COST: <br />Base purchase price (CRG) 558,226.00 <br />less dealer discount (CECG iJ 9.5X) 55,531.47 <br />Plus freight (assume 9.2%) 55,356.79 <br />Plus deafer charges Cassume .3X) 5174.68 <br />Adjusted purchase price 558,226.00 <br />Plus taxes: State sales a 3% E1, 746.78 <br />EMM a 2X 51,164.52 , <br />Less ti re cost (CECG) 52,375.00 <br />Less salvage value (CECG iJ 19%) 511,062.94 <br />NET AGQU[SIT ION COST 547,699.36 <br />I COST SUMMARY <br /> SINGLE SHIFT DOUBLE SHIFT TRIPLE SHIFT <br /> BASIS BASIS BAS IS <br /> Zone 1 Zone 2 Zone 1 Zone 2 Zane 1 Zone 2 <br />ONnership Cos[/Hr: 512.17 512.17 57.95 57.45 56.55 56.55 <br />~, Operating-Overhaul Cost/Hr: 513.61 513.61 513.61 513.61 573-61 513.61 <br />~, Operator Cost/Hr: 517.67 517.67 517.82 517.82 517.92 517.92 <br />T07AL COST/HR 543.45 543.45 539.38 539.38 838.08 538.08 <br />NORKEHE ET FILENAME: 350KGPHP-VK1 <br />MACHINE NEIGHT (tans): 2.60 <br />