Laserfiche WebLink
SCRAPER COST 8 PRODUCTION DATA WORKSHEET tont'd Sheet 2 Of 2 Sheets <br />ODERA70R WAGES <br />• <br /> Fringe F.I. C.A Unempl. Wk. Comp . ~ <br />Labor Classification Zone Designation Base Rate Benefits (0.0 770) (0. 062) (0. 125) Total ~ Shift Differential (3/hr) <br />Scraper Operator -(< ROCy) Zone 1 t19. 17 53.96 51 .17 30 .94 51 .90 323 .13 ~ Day shift: 50. 00 <br /> Zone 2 515. 17 53.96 51 .17 50 .94 51 .90 723 .13 ~ Swing shift : 50. 30 <br />Scraper Operator •(>-40cy) Zone 1 315. 32 63.96 31 .18 30 .95 51 .92 (23 .32 ~ Graveyard shift: 30. 46 <br /> Zone 2 315. 32 53.96 31 .18 50 .95 31 .92 323. 32 ~ ••-•- •• <br />Mechanic Zone 1 315. 32 33.96 31 .18 10 .95 31 .92 523. 32 ~ 2 shift/day avg. 50. 15 <br /> Zone 2 515. 32 33.96 31 .18 50 .95 31 .92 523. 32 ~ 3 shift/day evg. 30. 25 <br />ACOUISIT]ON COST: <br />Base purchase price (CECG) 3424,200 .00 <br />Less dealer Ciscount (CECG @ 13.65) 557 ,267 .00 <br />Plus freight (CECG @ 1.65) 66 .787 .20 <br />Flus dealer charges (assume .3Y) 31 .272 .60 <br />Adjusted purchase price 5374. 992. 80 <br />Plus taxes: State sales @ 3S 311, 249. 78 <br /> SHM @ 25 57, 499. 66 <br />Less ti re cost (CECG) 322. 906. 80 <br />Less salvage value (CECG @ 16.2X) 560, 746. 83 <br />HET ACOUISITI ON COST 5330.086.81 <br />COST SUMHAAY <br /> SINGLE SHIFT DOUBLE SHIF7 TRIPLE SHIFT <br /> BASIS BASIS BASIS <br /> Zone 1 Zone 2 Zone 1 Zone 2 Zone 1 Zone 2 <br />Ownership Cost/Hr: 338. 05 338.05 323.14 323.14 318.17 518.17 <br />Opera tiny~ Overhaul Cost/Hr: 376. 69 576.69 376.69 t76.69 576.69 576.69 <br />Operator Cost /Hr: 323. 17 323.13 123.28 323.28 623.38 523.38 <br /> TOTAL COST/HR 3131. 88 7137.88 3123.12 3123.12 5118.24 5118.24 <br />WORKSHEET FILENAHE: 623E~ROP. WK1 <br />MACHINE WEIGHT (tons): 37.15 <br />00287 <br />