Laserfiche WebLink
WATER TRUCK COST DATA WORKSHEET cont'd Sheet 2 of 2 sheets <br />OPERATOR WAGES <br /> Fringe F.I. C.A Unempl. Wk. Comp. <br />Labor Classification Zone Designation Base Rate Benefits (0.0 770) (0.062) (0. 125) Total <br />Truck Oper. -NO Puddling Zone A 513. 68 53.49 51 .05 50.85 51 .11 520. 78 ~ <br /> Zone B 514. 18 33.49 51 .09 50.88 51 .17 521. 41 ~ <br />Truck Oper. -Puddling Req. Zone A 513. 68 53.49 51 .05 50.85 51 .71 520. 78 ~ <br /> Zone B 514. 18 53.49 51 .09 50.88 51 .77 521. 41 <br />Mechanic Zone A 515. 22 53.49 51 .17 50.94 51 .90 (22. 73 ~ <br /> Zone B 515. 72 53.49 51 .21 50.97 51 .97 523. 36 <br />ACOUIS ITION COST: <br />Base purchase price (CECG) ~ 5495. 437. 00 <br />Less dealer discount (CECG @ 3.4X) 316. 844. 86 <br />Plus freight (CECG @ 1.5X) 51. 431 .55 <br />Ptus dealer charges (assume .3X) 51. 486 .31 <br />Adjusted purchase price 5487. 510 .01 <br />Plus taxes: State sales @ 3% 514, 625. 30 <br /> SMM @ 2% 59, 750 .20 <br />Less tire cost (CECG) 531,212.53 <br />Less salvage value (CECG @ 17.6X) 585,801.16 <br />NET ACDUISITION COST 5394,871.22 <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 />LOST SUMMARY <br />Ownership Cos[/Hr: <br />Operating-Overhaul Cost/Hr: <br />Operator Cost/Hr: <br />TOTAL LOST/HR <br /> SINGLE SHIFT DOUBLE SHIFT <br /> BAS IS BAS IS <br />Zone A Zone B Zone A Zone B <br />559 .08 559. 08 537.73 537.73 <br />587 .31 587. 76 (87.37 SB7. 16 <br />520 .78 121. 41 520.93 521.56 <br />5161 .23 5168. 26 5146.03 5147.05 <br />WORKSHEET FILENAME: 10-KWATK.WK1 <br />TRIPLE SHIFT <br />BASIS <br />Zone A Zone B <br />530.61 530.61 <br />587.37 387.76 <br />521.03 521.66 <br />....... ....... <br />5139.01 5140.04 <br />MACHINE WEIGHT (tons): 41.10 <br />