Laserfiche WebLink
PICKUP TRUCK CO5T DATA WORKSHEET cont'd Sheet 2 of 2 sheets <br />• <br />OPEAATOA WAGES <br /> Fringe F.I.C.A Unempl. Wk.Comp. <br />Labor Classification Ione Designation Base Rate Benefits (0.0710) (0.062) (0.125) Total <br />Truck Operator Zone A 513. 08 53.49 51.01 50.81 f1.64 420.02 <br /> Zone 6 513. 58 43.49 51.05 50.84 51.70 (20.66 <br />Foreman Zone l f15. 60 53.50 51.20 f0.97 f1.9S 423.22 <br /> Zone 2 515. 60 53.50 41.20 50.97 51.95 523.22 <br />Mechanic Zone l f14. 60 53.50 fl.l2 50.9E 51.83 f21.95 <br /> Zane 2 514. 60 f3.50 f1.12 50.91 f1.83 521.95 <br />ACQUISITION COST: <br />Shift Differentia] (S/hr) <br />Day shift: f0.00 <br />Swing shift: 50.30 <br />Graveyard shift: f0.45 <br />2 shiftlday avg. SO.lS <br />3 shiftlday avg. 50,25 <br />Base purchase price (CECG) 415,520.00 <br />Less dealer discount (CECG @ 1St) 52,328.00 <br />Plus freight (CECG @ N/A) 50,00 <br />Plus dealer charges (assume .3t) 546.56 <br />Atl3usted purchase price 513,238.56 <br />• Plus taxes: State sales @ 3i 4397.16 <br />SMM @ 2t 5264.77 <br />Less fire cost (CECG) 5388.00 <br />Less salvage value (CECG @ 15,32) 52,025.50 <br />NEf ACQUISITION COST 511,486.99 <br />COST SUMMARY <br /> SINGLE SHIFT DOUBLE SHIFT TAIPLE SHIFT <br /> BASIS BASIS BASIS <br /> Zone I lone 2 Zone t Zone 2 Zona 1 Zone 2 <br />Ownership Cost(Nr: 52. 32 52.32 41. 56 f1.56 41,31 51.31 <br />Operating-Overhaul Cost/Mr: f5. /7 45.41 55. 47 55.47 45.41 S5.4i <br />Foreman CostJHr: 523. 22 523.22 523. 37 f23.37 (23.47 (23.47 <br />TOTAL COST/HR : 531. 01 f31.D1 (30. 40 S30.d0 530.24 530.24 <br />L <br />