|
euupozER
<br />MacNne make antl motlel: Cer WR -BSU
<br />DDZe! Glatle : 5emwniversal
<br />AttacNneM no. 1 : ROpS CaD
<br />PHacM1meM no.2' 3.zhank Xpper
<br />CRG tlala upbale: ThirC OVarbr, 2000
<br />CECG Eab uatlate : FourN Owrter, 2WM
<br />Labor tlata iry6alet Sep. 20W
<br />Base costs: Cost Relereace Gutle (CRGI
<br />Mjusletl wrt5 : CoN2tlcrs EPYpmaM Cay GJtle (CECG)
<br />Operate code: Col«aAa CarkncWeASSDCHIw.rr
<br />Lab«wemeaa: conmdp DePL mr fuponaDOn
<br />Specificallons : Calemllar Pepormance Ha~Dµ
<br />.:=$ _n a..... i_a3v.... ~` a3v ~. 'a, .d'" a... .._m .... .., .:._..: c:v... .: '., :i"w. c., :x.` ;]
<br />BASE COSTS (CRG tlMa) O+mersNp CoYS
<br />
<br />Oeprenation GFC OverLea6 OwAtaN arM Dpenh~q Cozls
<br />Ovalhaul Fieltl Repav
<br />La6w Paps LaGar paBS Fuel LWe Tires G.E.C.
<br />Macbirn: if93f SB.]] S).90 f5H E13.1) 56.01 Ef058 51893 59.25 EOW ff.A
<br />PIIacNneM ~.1: 50.00 3000 E0.00 SO.W E000 d000 SODO 30.00 EO DJ 50.00 1000
<br />AMaCNneM no.2: d],62 E09q
<br />....:.., ...s .i. r ...,.. ..::.S.c Y ' _. :......
<br />COST A W USTMENT FACTORS (CE6G tlau)
<br />
<br />Faq«Oezcnpllat Bau VaAue AQ. Value SOHO
<br />.. x , e::::
<br />
<br />
<br />MWipfer 4080
<br />.. : 5142 5165 31.19 SOW f0 ]1
<br />:~o; .... ...1
<br />
<br />ACOWSITbN COST BRFAKDOYAI
<br />Casl Ekme~Rz (CECG) Fagor Aaf. COST dOW 5098
<br />
<br />a.. ~ ,„.. -
<br />MQJVlion na'. 5905,96200 E312,222.53 O.T69 Baze furcFase pM,e'. SgD3.962.W
<br />EconolMC ifs holes: 13245 10,955 128) Less healer tiscopM: 0,192 551648.60
<br />NlaUmeH eo.t: 11,DA] 11,OW 1.OW PNS ReigM: 0,020 $6,11929
<br />ARacNneN nD. 2: 8,2W 8,2W 1000 Plus Dealer charyez^ 0.00.5 52.029.81
<br />nmw we MUSt 2v2 L625 1.]86 es6mabtl
<br />Medunic'a kbor cost: f?1 J1 S1R3) 0.8D5 AtlYSletl puclvze price: 5959,96045
<br />Fuel cosVgal-9aso4na'. St53 S1S3 1690 Ras taxes: Saks®3% OD3 310,75393
<br />~plesel: 51.50 51.50 1.OD0 SMU ®2% 0.02 S116D28
<br />Cube cost: 5025 3925 10.M LeSa fire tosl: EOW
<br />TIU 318 MUre: NA NA 1.OW Leas zaMpe wlue: 0.1]9 589,36519
<br />Tin frdw' NA NA 1.~
<br />Tim coSF NA NN fOW Nel acOUZilion cost: 5312222.53
<br />_.':'"5 .,.,. J4 :".'e..: .u`Y
<br />ADJUSTED COSTS ,`i_:zn n_ ::.z
<br />
<br />
<br />pepreclaUOn n ..'aL"T:.i
<br />OanersNp Cpslc
<br />
<br />CFC e ~i ~.`
<br />
<br />
<br />O9epwatl _,.. i,m Ee:.~.. x
<br />O+eMaJ aM Operatiy
<br />Owraad Fieltl Repair
<br />Ubw PaM1S Lahpr Parts Fuel
<br />Cona
<br />
<br />LWe
<br />
<br />
<br />ves G.E C.
<br />AcWSlllDn cost: 51169 NA NA N4 NA NA NA N4 NA N\ N4
<br />Eem.Yb-D«eraM ROPE: t2234 NA N1 S6 B5 516.68 5).61 H]90 NA I`N NA NA
<br />-AnachneM m. 2' NA W1 Wl S1.fq S1 B0 E209 31.51 N4 NA N4 N1
<br />PM Val usage: 529.42 312.89 E1229 NA NA N4 N4 NA N4 Na N4
<br />Oauble sNrts: H832 56.92 E612 NA N4 N4 N4 MO N4 NA pL0
<br />Ttlple sNRS: i1629 d026 54W Na NA NA NA NA N4 IU N4
<br />MecMric labor-0omrantl ROPS: 'M NA NA 36.13 nA E6.81 N4 N1 N4 Nq NA
<br />'MdCM1friGM M1p. 2: N4 NA NA 51.02 NA df.9l NA !U N.1 N9 N4
<br />FueNUhe-Dozer ane pOPS: `M N4 N4 N4 NA N4 N4 5169] Eg25 fO.W E1n
<br />AtlacM1UM nD. 2: N4 NA NA N4 NA t1A N9 S00p d0.]f SO.W dD99
<br />~`~~,ryqe~ ~
<br />NTH a"ii Y ~n 9 I ~
<br />~fiti~ • ~.£S~ ~. "_~'~~
<br />~~ ~ ~ may.
<br />#Y'Y `d S,~-~}" _. ~l~ rn« ~'T` i t
<br />~~ v ,FM.~ n.~
<br />.. .. .. .f+ ... tw Y. ..
<br />-I~
<br />._ .._ t o
<br />
<br />...~.. :: Sh '.SS~~
<br />
<br />:
<br />1DJVSTED CD9T SU9TOTALS O'aTCRNp GOSIS
<br />
<br />Oeprecialian CFC QerheaO Ove~haJ aM Openling Costs
<br />O+ef~uJ Fleltl Repah
<br />La6« Papa LaEOr Parts Fuel LWe Tires GEC.
<br />Dattr, ROPS anp Nlac6meM ee. 2: paAt aM ROPS'.
<br />Siv/e sNRS: d2602 51299 E12R9 Sbd3 21668 E6.81 (13.90 316.9] E425 SO.W S1J)
<br />pwmle sNRS: 51832 E6.42 5612 RiDDer
<br />Triple el8lk:
<br />„ ' .n.. .. .Tv d-(
<br />,.... .~...
<br />
<br />HOURLYOPERATDp WAGE9 f161D
<br />...
<br />`:-~'Y_ f~ ..2~
<br />
<br />Base t9.16
<br />..
<br />r, ra , a.,,.~ :L
<br />
<br />ftln8a E0.08
<br />
<br />.. ' - t<
<br />
<br />FICA 2102 Ef SD
<br />.....
<br /><_ _.>~ L .~_
<br />
<br />Ihrcmq. Wk.COrrp. Ef.e)
<br />
<br />t
<br />
<br />Total Sf.51 .f 0.W E031 SO,W SO.He
<br />
<br />
<br />_ .,.,.
<br />~.. w lJt
<br /> Rate Benefits )10% 610% 12.50% (ERV) SNII DiRereMial Teamsters kborzme: 2
<br />Dcrer ope2l«(a TOFgj E17.6I 59.R 119s S1d0 E221 E2].1D Day: SD.W Tvm aNT D°6ay average: E015
<br />Cower apenlor p=]Mp) S1B 3I SOJI d1.01 E1]9 d230 32).98 SbinB: 5030 ihee sNR Der tlay avenge: 5025
<br />Mechanc S186T 50>) 51.40 S1d8 E233 E2B3) MgN: f0A5
<br /> ~
<br />HOURLY EOMPMFNt COST SUMMARY OamersNp Openlm
<br />Machine ane OvepuJ
<br />AMackmeNS Ope I r Tgal
<br />cosulr (f)
<br />9~Iple sMTS: 50950 365 HB 5150 f1)8a S1A.D)
<br />DoWle sYiRS: 530.86 E6E8B E)50 E28.1q 5192.46
<br />Triple sNRS: 520.60 56593 3750 d2R29 E12636
<br />.... .., c:, _.._
<br />,. . .. .. __
<br />.r .. ,; ,. _, ....
<br />.x . ., .. :: ,. ,.:;:,
<br />ECUIpMENT SPECIFICATIONS
<br />pULLOOZER:
<br />Descnplon
<br />Trarenisslon Weig'N
<br />TYpe (UST)
<br />LeOglll WM Hei9N Fuel Hwzpowv
<br />(RJ IR) (R) (YPe (II'p)
<br />Caf OBR-eSU Powershirt 910 210 BJ 11.5 diesel 305
<br />
<br />BLADE: WNpM
<br />Capacity WSgh
<br />M49M nvtl speatls (mpM1):
<br />bear: 1s1
<br />2M 3rd
<br />pesepplion NSp (cy) (R.) (R) FocxaM: 21 3.9 6J
<br />SemrVnWersal 54 H9 129 55 Reverse: 28 50 BB
<br />REAP RIPPE0.'
<br />OezviPpan TYpe WNBM
<br />(UST) Nc. o1
<br />Hanks 3Hµ
<br />sPacinB (R1 Beam
<br />biMb (IU Mex.rry
<br />tlePIM1 (R)
<br />3-shank ripper AEy Genlbb92m 50 3 36 l,1 26
<br />Trial maGliro zNpWnp a'eigM: 572 US tms
<br />
|