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

' 1 ~.
E~NENT TRAHSPORi RIG LOST DATA )lORKSFIEET cont'd
OPERATOR MACES
Zone Frfrge F.I.C.A Uneagl. Mk.Coop. ~
Labor Classification Designation Base Rate Benefits (0.0770) (0.062) (0.125) Total ~
loWOy Driver -light Rig Zone A 514. 17 53.49 51.09 50.88 51.77 521.40 ~
Zone 8 514. 67 53.49 51.13 50.91 51.83 522.03 ~
lo}AOy Driver -Heavy Rig Zone A 514. 17 53.49 51.09 50.88 51.77 521.40 ~
Zone B 514 .67 53.49 51.13 50.91 51.83 522.03 ~
Helper Zone A 113. 54 53.49 51.04 50.04 51.69 520.60 ~
Zone 8 514. 04 53.49 51.08 50.87 51.76 521.24 ~
Mechani c Zone A 515. 22 53.49 51.17 .50.94 51.90 522.13 ~
Zone B 515 .72 53.49 51.21 50.97 51.97 523.36 ~
ACQUISITION COSTS:
TRAILER
Base purchase price (CECG) 5121.412.00 545,785.00
Less dealer disoourrt (CEL6 @ 7.8 6 10X) 57.457.11 52,798.40
Plus freight (CECG @ 1.5 f. 2.3X) 51,434.06 5643.63
Plus dealer charges (assure .3X) 5286.81 583.95
Adjusted purchase price 5115.675.76 543,714.18
~
xes: State sales @ 3X 13.470.27 51,311.43
S1iM @ 2X 52.313.52 1874.28
_ess fire cost (CECG) 56,677.66 55.814.70
_ess salvage val. (CECG @ 13.9 d 11.5X) 116.078.93 55,027.13
NET ACQUISITION COSTS: 598,702.96 535,050.07
AST SUMMARY
-^:'~AS~. ~,~ `.'iii
sheet 2 Of 2
Shift Differerd;lal (f/hr)
Day shift: 50.00
Swirg shift: 50.30
Graveyard shift: 50.45
2 shift/day avg. 50.15
3 shift/day avg. 50.25
SINGLE SHIFT DOUBLE SHIFT TRIPLE SHIFT
BASIS BASIS BASIS
Zone A Zone B Zone A Zone B Zone A Zone B
wnership Cost7Nr: 531.23 531.23 520.80 520.80 517.32 (11.32
Aerating-Ovrhl Cost/Hr: 529.18 529.29 529.18 529.29 529.18 529.29
Aerator CostlHr: (21.40 522.03 (21.55 322.18 321.65 522.20
klper Lost/Hr: 520.60 521.24 520.75 521.39 520.85 521.49
TOTAL COST PER HOUR: 5102.41 5103.79 592.28 593.66 589.00 590.39
MORKSHEET FILENAME: NTRNS-7K.MIC1
•