Laserfiche WebLink
PILOT TRUCK COST DATA WORKSHEET can['d Sheet 2 of 2 sheets <br />OPERATOR WAGES <br /> Fringa F.I.C.A Unempl. Wk. Comp. ~ <br />Labor Classification Zone Designation Base Rate Benefits (0.0770) (0.062) (0. 125) Total ~ <br />Truck Operator Zone A 513 .54 63.49 51.04 50.84 51 .69 520. 60 ~ <br /> Zone 8 514 .04 53.49 51.08 50.87 51 .76 521. 24 ~ <br />Foreman Zone 1 (11 .41 53.96 51.35 51.08 52 .18 526. 04 ~ <br /> Zane 2 517 .47 53.96 51.35 51.00 52 .18 526. 04 ~ <br />Mechanic Zone 1 315 .32 53.96 51.18 50.95 51 .92 623. 32 ~ <br /> Zone 2 515 .32 f3.9fi 51.18 50.95 51 .92 623. 32 ~ <br />Shift Differential (s/hr) <br />Oay Shift 50.00 <br />Suring shift: 50.30 <br />Graveyard shift: 50.45 <br />2 shift/day avg. SO IS <br />3 shift/day avg. 50.25 <br />ACQUISITION COST: <br />Base purchase price (CECG) 513 ,185. 00 <br />Less dealer discount (CECG @ 15X) ~ 51 .917. 75 <br />Plus freight (CECG @ N/A) 50. 00 <br />Plus dealer charges (assume .3X) 539. 56 <br />Adjusted purchase price 511 .246. 81 <br />Plus taxes: State sales @ 3X 5331. 40 <br />' SMN @ 2X 5224. 94 <br />Less tire cast (CECG) 6329. 63 <br />Less salvage value (CECG @ 15.3X) 51 .720 .76 <br />NET ACQUISITION COST 59.758.76 <br />COST SUMMARY <br />Ownership Cost/Hr: <br />Operating~Overhaul Cost/Hr: <br />Operator Cost/Hr: <br />TOTAL COST/HR <br /> SINGLE SHIFT DOUBLE SHIFT <br /> BASIS BASIS <br />Zane 1 Zone 2 Zone 1 Zone 2 <br />51 .65 51. 65 51.11 51.11 <br />54 .52 54 .52 54.52 54.52 <br />520 .60 521 .24 520.75 521.39 <br />526 .77 527 .41 526.39 527.02 <br />TRIPLE SH[FT <br />BASIS <br />Zone 1 Zone 2 <br />10.93 50.93 <br />54.52 54.52 <br />(20.85 521.49 <br />526.31 526.94 <br />WORKSHEET FILENAME: PILOT-TK.WK1 <br />