Laserfiche WebLink
SCRAPER COST 8 PRODUCTION DATA WORKSHEET cont'd Sheet 2 of 2 Sheets <br />OPERATOR WAGES <br /> Fringe F.[.C.A Unempl. Wk.Comp . ~ <br />Labor Classification Zone Designation Base Rate Benefi ts (0.0770) (0. 062) (0. 125) To tal ~ Shift Differential (f/hr) <br />Scraper Operator •(c 40cy) Zone 1 515. 17 53. 96 51.11 50 .94 51 .90 523 .13 ~ Day shift : 50. 00 <br /> Zone 2 515. 17 53. 96 51.17 50 .94 51 .90 523 .13 ~ Swing shift : 50. 30 <br />Scraper Operator -(>~40cy) Zone 1 315. 32 53. 96 51.18 50 .95 51 .92 523 .32 ~ Graveyard shift : 50 .45 <br /> Zone 2 515. 32 53. 96 51.18 30 .95 51 .92 523 .32 ~ •---- -- <br />Mechanic Zone 1 515. 32 23. 96 51.18 50 .95 51 .92 523 .32 ~ 2 shift/day avg . 50. 15 <br /> Zone 2 515. 32 53. 96 51.18 50 .95 51 .92 523 .32 ~ 3 shift/day avg . 50. 25 <br />AC!)U ISITION COST: <br />Base purchase price (CECG) 5746.745. 00 <br />less dealer discount (CECG @ 13.5X) t100,810. 58 <br />Plus freight (CECG @ 1.6X) 511.947. 92 <br />Plus dealer charges (assume .3X) 52.240. 24 <br />Adjusted purchase price 5660.122 .58 <br />Plus taxes: State sales @ 3X 519.803 .68 <br />SHM @ 2% 513,202. 45 <br />Less Lire tort (CECG) (42.564 .47 <br />Less salvage value (CECG @ 17.4X) 5114.861 .33 <br />NET ACQUISITION COST 5535.702 .92 <br />COST SUMMPRY <br /> SINGLE SHIFT DOUBLE SHIFT TRIPLE SHIFT <br /> BASIS BAS IS BAS IS <br /> Zone 1 Zone 2 Zone 1 Zone 2 Zane 1 Zone 2 <br />Ownership Cost/Hr: 557. 99 557 .99 535.08 535.08 527.44 527.44 <br />Operating-Overhaul Lost/Hr: 5136. 54 5136 .54 5136.54 5136.54 5136.54 5136.54 <br />Operator Cost/Hr: (23. 13 523 .13 523.28 523.28 523.38 523.38 <br />TOTAL COST/HR 5217. 67 1217 .67 5194.91 5194.91 5187.37 5187.37 <br />WORKSHEET FILENANE: 637E•PPR.WK1 <br />MACHINE WEIGHT (tons): 57.74 <br />