PERMFILE130744

• Permit No: M1997089
• IBM Index Class Name: Permit File
• Doc Date: 12/15/1997
• Doc Name: RECLAMATION COST SUMMARY FORM
• Media Type: D
• Archive: No

SCRAPER COST E PRGOUCTION DATA WORKSHEET oont'd Sheet 2 0(2 shee[s
OPERAFCA WAGES
Fringe F.I.C.A Unempl. Wk. Comp , ~
Labor Classification Zone
..
.......
...
..
...
...
..... Designation
..'.'......... Base Rate
.......
..
.. Benefits
...
...
.. (0.0770)
.
..
.. (0.
.
.. 062)
... (0.
... 125)
.. .. To
... tal f
...
.
.
..
.
.
.
Scraper Operator •(< 40cy)
Zone 1 .
315 ..
.27 .
.
.
53.96 ..
.
fl.I7 .
50 .
.94 .
51
.90 .
323 I
.
.13 ~
Zone 2 315 .11 53.96 51.11 50 .94 51 ,90 523 .13 ~
Scraper Opera [or •(~-40cy) Zone 1 515. 32 33.96 51.18 50 .95 51 .92 523 .32 ~
Zane 2 SL5. 32 53.96 51.18 50 .95 51 .92 (23 .32 ~
Mechanic Zone 1 515. 32 53.96 S1.1B 50 .95 51 .92 523 .32 ~
Zone 2 515. 32 53.96 31.18 50 .95 51 .92 523. 32 ~
Shift Differential (S/hr)
Day shi (t: 30.1~~
Swing shift: 50.:~~
Graveyard shift: 50.x::
2 shi Pt/day avg. f0. »
3 shift/day avg. SO ~•-
ACpUISITION COST:
Base purchase price (CECG) 5424.200 .00
Less dealer discount (CECG @ 13.5;) 557,267 .00
Plus fretgh[ (CECG @ 1.65) fo.781 .20
Plus dealer charges (assume .35) 51.272 .60
Ad~u sled purchase price 5314,992 .80
Plus taxes: S[a [e sales @ 3; 511.29. 78
SHH @ 2: 57,499. 86
Less tire cost (CECG) 522.906.80
Less salvage value (CECG @ 16.25) 560.748.83
NET ACOUISIT ION COST 5310.086.81
COST SUH,W4ZY
S LNGLE SHIFT DOUBLE SHIFT TRIPLE SHIFT
BASIS BASIS BASIS
Zone i Zone 2 Zone 1 Zone 2 Zone 1 Zane 2
C.mership Cost/Hr: 538. 05 538.05 523.14 523.14 SL3. 17 ft8. 17
Operating •Overhaul Cost/Hr: 376. 69 576.69 576.69 576.69 376.69 576.69
Operator ~ Lost/Hr: 523. 13 523.13 523.28 523.23 323.38 127.38
TOTAL COST/HR 5137. 88 3137.88 5123.12 5123.12 5118.24 5118.24
WORKSHEET FILENAHE: 623E~ROP.WK1
MACHINE WEIGHT (tons): 31.15