|
BBUIPMBNT tBANSPOST B1C COST DATA MOBBSHSBT coat'd
<br />•
<br />OPSBATDS YAC63
<br />Zoae
<br />Labor Classification Designation
<br />Loxbop Driver -Light Big Zone A
<br />Zoae B
<br />Goxboy Driver -Heavp Big Zone A
<br />Zane B
<br />Helper Zooe A
<br />Zoae H
<br />Xechaaic Zoae A
<br />Zoae 8
<br /> Fringe F.I.C,A Uneapl. Yh.Coap, ;
<br />Base Bate Benetita (0.07701 (0.0621 (0.125( total ;
<br />(13.69 33.49 31,05 f0,8S 31,71 320.79 ;
<br />(14.19 3J.49 31.09 30.88 31.77 321.43 ;
<br />!13,69 3J.49 31.05 30.85 31,71 320,79 ;
<br />314.19 33,49 31.09 30.89 31,17 321.43 ;
<br />313.08 33,49 31,01 30.81 31,64 320.02 ;
<br />313.58 13.49 31.OS 30,84 31,70 320.66 ;
<br />314,71 f3 ,49 31.13 30,91 31.84 !22,08 ;
<br />(15.21 33.49 31.17 30,94 31.90 !22.72 ;
<br />sheet 2 of 2
<br />Shift Differential (S16r1
<br />Day shift: f0.00
<br />Suing shift: 30.30
<br />Cravepard shift: 30,45
<br />2 ahiftlday avg. f0,I5
<br />3 shift day avg, 30.25
<br />ACAUI9IYION C09t9:
<br />Base purchase price (CBCC)
<br />Lees dealer discount ICBCG A 7,8 A 1Dti)
<br />Plus freight (CBCC B 1.5 A 2,3x)
<br />Plus dealer charges (aseuae ,3Y)
<br />Adjusted purchase price
<br />~a taxes: State sales Y 3X
<br />9XX Y 2%
<br />tBACTOB tBAILBB
<br />3106,061.00 337,S75.D0
<br />!7,457,11 S2,E96.BD
<br />31,434.06 :528.26
<br />(286.81 368.90
<br />........... ...........
<br />SIOD,328.76 335,875,37
<br />33,009.86 51,016,26
<br />32,006.58 3717,51
<br />,ass tire coat (CBCCI 35,833.58 34,772,03
<br />ass salvage val. (CBCC Y 13,9 A 11.5%) 313,945,70 34,125,61
<br />........... ...........
<br />N8t ACQUISITION C09t3: 38S,S6S.93 328,111.44
<br />it BUXXABY
<br /> SINCLB SSIPT DOUBLB SBIFT TBIPLB SBIFT
<br /> BASIS BA5I5 BASI S
<br /> Zoae A Zone B Zone A Zoae B Zoae A Zone B
<br />ship Cost/Hr: 331.64 331,64 320,74 320.74 317,11 :117.11
<br />Ming-Ovrh! CoatlBr: 324.76 }24.88 f24,T6 f24,88 524.76 1'24,88
<br />for CostlHr: 320.79 321,43 320.94 321.56 321.04 321,68
<br />r Coat/Nr: 320,02 320,66 f20,1T f20,81 520,27 320.91
<br />~TAL COST PBS HOUB: 397.21 398,59 386,62 368,00 383,19 SE'•4.5T
<br />
|