PERMFILE60017

• Permit No: C1989074
• IBM Index Class Name: Permit File
• Doc Date: 6/15/1992
• Section_Exhibit Name: EXHIBIT SS ORGINIAL 1992 RECLAMATION COST CALCULATIONS
• Media Type: D
• Archive: No

006T b PROOIICTION DATA IpRKSF1EET coM'd Sheet 2 of 2 sheets
OPEIIATOR NAGES
Fringe F.I.C .A Unayl. Nk.Corp. ~
labor Classification
............•.-.......... Zone Designation
.--
-
.-
---
--- Base Rate
-
- Benefits
-- (0.01
~-- 10)
- (0.062)
--
- (0.1251
----.... Total ~
.----••I
..
Scraper Operator •(< 40cy) .
..
•-
••
Zone 1 ..--••--
•
(15. •--
17 •---••--
•
(3.96 --
31. •-
17 ...
..
10.94 .
f1.90 f23.17 ~
Zone 2 f15. 17 f3.96 f1. 17 f0.94 f1.90 f23.13 ~
Scraper Operator -(>-40cy) Zone 1 f15. 32 f3.96 f1. 18 f0.95 f1.92 (23.32 ~
Zone 2 f15. 32 f3.96 f1. 18 50.95 f1.92 f23.32 ~
Mechanic Zone 1 f15. 32 f3.96 f1. 18 (0.95 f1.92 f23.32 ~
Zone 2 f15. 72 f3.96 f1. 18 f0.95 f1.92 f23.32 ~
ACQUISITION COST:
Base purchase price (CECG) 5457,690.00
Less dealer discaurR (CECG @ 8.7X) f39.819.03
Plus freight (CELG @ 1.6X) ST,323.04
Plus dealer charges (assure .3X) f1.373.07
M,~usted purchase price (426.567.08
taxes: State sates @ 3X (12.797.01
SMM @ 2X (8.531.34
Less Lire cost (CECG) f24.715.26
less salvage value (CECG @ 17.4X) f74,222.67
NET ACQUISITION COST f348.957.50
Shift Differential (f/hr)
Day shift: f0.00
Swing shift: f0.30
Graveyard shift: f0.45
2 shift/day avg. f0.15
3 shift/day avg. f0.25
fOSi SUMWRY
SINGLE SHIFT DOUBLE SHIFT TRIPLE SHIFT
BASIS BASIS &ISIS
Zone 1 Zone 2 Zone 1 Zone 2 Zone 1 Zone 2
0lrership Cost/Hr: f42.31 f42.31 f25.12 f25.12 f19.39 f19.39
Operating-Overhaul Cost/Hr: f87.65 f87.65 f87.65 f87.65 f81.65 (87.65
operator Lost/Hr: f23.13 f23.13 123.28 f23.28 f23.38 f23.38
TQTAL COST/(R f153.10 f153.10 f136.06 (136.06 f130.43 (130.43
NORKSFd=ET FILENAME: 627E-PPR.WI(1
NALIIINE HEIGHT (tons): 40.37
u