PERMFILE71530

• Permit No: M1981229
• IBM Index Class Name: Permit File
• Doc Date: 6/20/1997
• Doc Name: RECLAMATION COST SUMMARY FORM
• Media Type: D
• Archive: No

--,
FLATBED TRUCK COST DATA WORKSHEET tont'd Sheet 2 of 2 sheets
OPERATOR NAGES
Fringe F. I.C.A Unempl. Wk. Camp. ~
Labor Classification Zone Designation Base Rate Benefits (0.07707 (0.062) (0. 125) To tal ~
Multi~pu rpose Truck Driver Zone 1 513. 54 53.49 51.04 50.84 51 .69 520 .60 ~
Zone 2 514. 04 63.49 61.08 s0.E1 31 .76 621 .24 ~
I

Hechanic Zone 1
515.
22
63.49
51.11
50.94
51
.90
622 I
.73 ~
Zone 2 515. 72 53.49 51.21 50.97 61 .97 523. 36 ~
ACQUISITION LOST:
Base purchase price (CECG) 551 .145 .D0
Less dealer discount (CECG @ 2.2X) 51 .125 .19
Plus freight (assume 1.Sk) 5767 .16
Plus dealer charges (assume .3X) 5153 .4;
Adjusted purchase price 550 .940 42
Flus taxes: State sales @ 3X 51 ,528 .21
SMM @ 2X 51 .018. 81
Less tire cost (CECG) S2 ', 966. 41
Less salvage value (CECG @ 15X) 57 ,641. 06
NET ACQUISIi70N COST ~ S42 .E79 97
Shift Differential (S/hr)
Day shift: 50.00
Swing shift: 50.30
Graveyard shift: 50.45
2 shift/day avg. 50.15
3 shift/day avg. 50.25
COST SUMMARY
SINGLE SHIFT DOUBLE SHIFT TRIPLE SHIFT
BAS15 BAS IS 6AS IS
Zone 1 Zone 2 Zone 1 Zone 2 Zone 1 Zone 2
Ownership Cost/Hr: 57. 46 57 .46 54.88 54.88 34.03 54.03
Operating~ Overhaul Cost/Hr: 510. 98 111 .03 510.98 511.03 510.98 511.03
Operator Cost/Hr: 520. 60 (21. 24 120.75 521.39 520.85 521.49
TOTAL COST/HR 539. 04 539. 72 536.61 537.30 335.86 536.54
WORKSHEET FILENAME: MDFLATBD. W1(1