Laserfiche WebLink
<br />PICKUP TRUCK COST DATA WORKSHEET cont'd Sheet 2 of 2 sheets <br />OPERATOR WAGES <br /> <br /> Fringe F.I.C.A Unempl. Wk. Comp . ~ <br />Labor Classification Zone Designation Base Rate Benefits (0.0770) (0.062) (0. 125) Total ~ <br />Truck Operator Zone A 513. 54 53.49 51.04 50.84 51 .69 520. 60 ~ <br /> Zone B 514. 04 53.49 51.08 50.81 51 .76 521. 24 ~ <br />Foreman Zone 1 517. 47 53.96 51.35 51.08 52 .18 526. 04 ~ <br /> Zone 2 517. 47 53.96 51.35 31.08 52 .18 526. 04 ~ <br />Mechanic Zone 1 115. 32 53.96 51.18 50.95 51 .92 523. 32 ~ <br /> Zone 2 515. 32 53.96 51.18 50.95 51 .92 523. 32 ~ <br />Shift Differential (f/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 />ACQUISITION COST: <br />Base purchase price (CECG) 518.125. 00 <br />Less dealer discount (CECG @ 15X) 52.716. 75 <br />- Plus freight (CECG @ N/A) 50. 00 <br />Plus dealer charges (assume .3X) 554. 38 <br />Adjusted purchase price 515,460.63 <br />Plus taxes: State sales @ 3X 5463.82 <br />SMM @ 2X 5309.21 <br />Less ti re cost (CECG) 5453.13 <br />Less salvage value (CECG @ 15.3X) (2.365.48 <br />NET ACQUISITION COST 513.415.06 <br />COST SUMMARY <br />Ownership Cost/Hr: <br />Operating-Overhaul Cost/Hr: <br />Foreman Cost/Hr: <br />TOTAL COST/HR <br /> SINGLE SHIFT DOUBLE SHIFT <br /> BASIS BAS IS <br />Zone 1 Zone 2 Zone 1 Zone 2 <br />52. 39 52 .39 51.59 31.59 <br />55. 83 55 .83 55.83 55.83 <br />526. 04 526 .04 626.19 526.19 <br />534. 26 534 .26 533.61 533.61 <br />TRIPLE SHIFF <br />BASIS <br />Zone 1 Zone 2 <br />51.32 51.32 <br />55.83 55.33 <br />526.29 526.?9 <br />533.45 533.75 <br />7ORKSHEET FILENAME: PIKUP~TK.WK1 <br />