Laserfiche WebLink
<br />SCRAPER COST 6 PRODUCTION DATA WORKSHEET cont'd <br />OPERATOR WAGES <br />Sheet 2 of 2 sheets <br /> <br /> Fringe F.I. C.A . Unemp7. Wk. Conep. ~ <br />Labor Classification Zone Designation Base Rate Benefits (0.0 770) (0. 062) (0. 125) Total ~ <br />Scraper Operator ~(< 40cy) Zone 1 (15 .17 53.96 31 .17 50 .94 31 .90 523. 23 ~ <br /> Zone 2 515 .17 53.96 51 .17 50 .94 11 .90 623. 13 ~ <br />Scraper Operator ~(>~4Dcy) Zone 1 515 .32 53.96 51 .18 50 .95 31 .92 523 .32 ~ <br /> Zone 2 515 .32 53.96 31 .18 50 .95 51 .92 523. 32 ~ <br />Mechanic Zone 1 515 .32 53.96 51 .16 50 .95 51 .92 323. 32 ~ <br /> Zone 2 315 .32 33.96 51 .18 30 .95 51 .92 623. 32 ~ <br />ACDUISITIDN COST; <br />Base purchase price (CECG) t752 . 230 .00 <br />Less dealer discount (CECG @ 13.5X) 5101 .551 .05 <br />Plus freight (CECG @ 1.6X) 312 .035 .68 <br />Plus dealer charges (assume .3X) 52 .256. 69 <br />Adjusted purchase price 5664 ,911 .32 <br />Plus taxes: State sales @ 3X 519 .949. 14 <br /> SMM @ 2X 313 ,299. 43 <br />Less tire cost (CECG) 542. 877. 11 <br />Less szlvage value SCECG @ 16.2X) 5115. 705. 01 <br />NET ACQUISITION COST 5539. 637. 77 <br />COST SUHHARY <br />Shift Differential (S/hr) <br />Day shift: 50.00 <br />Swing shift: 50.30 <br />Graveyard shift: 50.45 <br />2 shift/day avg. 50.15 <br />3 shift/day avg. 50.25 <br /> SINGLE SHIFT DOUBLE SHIFT TRIPLE SHIFT <br /> BASIS BASIS BASIS <br /> Zone 3 Zone 2 Zone 1 Zone 2 Zone 1 Zone 2 <br />Ownership Cost/Hr: 361 .36 567. 36 540.81 540.81 531.96 531.96 <br />Operating~ Overhaul Cost/Hr: 596 .13 596. 13 196.13 t96. 13 596.13 596.13 <br />Operator Cost/Hr: 523 .13 523. 13 523.28 523.28 523.38 523.38 <br /> TOTAL COST/HR 5186. 62 1196. 62 5160.22 5160.22 5151.47 1151.41 <br />WORKSHEET FILENAME: 633E~ROP.WK1 <br />MACHINE WEIGHT (tons): 56.00 <br />