Intermediate Equipment Handbook
Intech Associates
COST CALCULATION
Continued
TOTAL DAILY CHARGE COMPRISES OWNERSHIP + OPERATING + OVERHEAD COSTS (+PROFIT).
Small Rural Vehicle (SRV)
SHEET 2 OF 3
OWNERSHIP COSTS COMPRISE:-
DEPRECIATION/REPLACEMENT (TABLE A1) PLUS FINANCE CHARGE (TABLE B1, B2 OR B3)
ALL TABLE A & B COSTS IN US$/DAY
COST NEW-
US$ 4,000 (INCLUDING ALL TAXES, DUTIES, CIF & DELIVERY CHARGES)
Note: This is the benchmark cost which is adjusted on Sheet 3 for the ACTUAL cost of purchase New or Second Hand
TABLE B: FINANCE OR OPPORTUNITY COST OF CAPITAL
SELECT APPROPRIATE TABLE (B1, B2 OR B3) OR INTERPOLATE FOR AN INTERMEDIATE INTEREST RATE
B1 - FINANCE @
10 % p.a. FINANCE CHARGE IN US$/DAY
ECONOMIC LIFE UTILISATION IN DAYS/YEAR
YEARS
30 60 90 120 150 180
1
13.33
6.67 4.44 3.33 2.67 2.22
2
10.00
5.00 3.33 2.50 2.00 1.67
3 8.89 4.44 2.96 2.22 1.78 1.48
4 8.33 4.17 2.78 2.08 1.67 1.39
5 8.00 4.00 2.67 2.00 1.60 1.33
6 7.78 3.89 2.59 1.94 1.56 1.30
7 7.62 3.81 2.54 1.90 1.52 1.27
8 7.50 3.75 2.50 1.88 1.50 1.25
9 7.41 3.70 2.47 1.85 1.48 1.23
10 7.33 3.67 2.44 1.83 1.47 1.22
11 7.27 3.64 2.42 1.82 1.45 1.21
12 7.22 3.61 2.41 1.81 1.44 1.20
13 7.18 3.59 2.39 1.79 1.44 1.20
14 7.14 3.57 2.38 1.79 1.43 1.19
15 7.11 3.56 2.37 1.78 1.42 1.19
210
1.90
1.43
1.27
1.19
1.14
1.11
1.09
1.07
1.06
1.05
1.04
1.03
1.03
1.02
240
1.67
1.25
1.11
1.04
1.00
0.97
0.95
0.94
0.93
0.92
0.91
0.90
270
1.48
1.11
0.99
0.93
0.89
0.86
0.85
0.83
0.82
0.81
0.81
300
1.33
1.00
0.89
0.83
0.80
0.78
0.76
0.75
0.74
0.73
330
1.21
0.91
0.81
0.76
0.73
0.71
0.69
0.68
0.67
B2 - FINANCE @
20 % p.a. FINANCE CHARGE IN US$/DAY
ECONOMIC LIFE UTILISATION IN DAYS/YEAR
YEARS
30 60 90 120 150 180
1
26.67
13.33 8.89 6.67 5.33 4.44
2
20.00
10.00 6.67 5.00 4.00 3.33
3
17.78
8.89 5.93 4.44 3.56 2.96
4
16.67
8.33 5.56 4.17 3.33 2.78
5
16.00
8.00 5.33 4.00 3.20 2.67
6
15.56
7.78 5.19 3.89 3.11 2.59
7
15.24
7.62 5.08 3.81 3.05 2.54
8
15.00
7.50 5.00 3.75 3.00 2.50
9
14.81
7.41 4.94 3.70 2.96 2.47
10
14.67
7.33 4.89 3.67 2.93 2.44
11
14.55
7.27 4.85 3.64 2.91 2.42
12
14.44
7.22 4.81 3.61 2.89 2.41
13
14.36
7.18 4.79 3.59 2.87 2.39
14
14.29
7.14 4.76 3.57 2.86 2.38
15
14.22
7.11 4.74 3.56 2.84 2.37
210
3.81
2.86
2.54
2.38
2.29
2.22
2.18
2.14
2.12
2.10
2.08
2.06
2.05
2.04
240
3.33
2.50
2.22
2.08
2.00
1.94
1.90
1.88
1.85
1.83
1.82
1.81
270
2.96
2.22
1.98
1.85
1.78
1.73
1.69
1.67
1.65
1.63
1.62
300
2.67
2.00
1.78
1.67
1.60
1.56
1.52
1.50
1.48
1.47
330
2.42
1.82
1.62
1.52
1.45
1.41
1.39
1.36
1.35
B3 - FINANCE @
30 % p.a. FINANCE CHARGE IN US$/DAY
ECONOMIC LIFE UTILISATION IN DAYS/YEAR
YEARS
30 60 90 120 150 180
1
40.00
20.00
13.33
10.00
8.00
6.67
2
30.00
15.00
10.00
7.50
6.00
5.00
3
26.67
13.33 8.89 6.67 5.33 4.44
4
25.00
12.50 8.33 6.25 5.00 4.17
5
24.00
12.00 8.00 6.00 4.80 4.00
6
23.33
11.67 7.78 5.83 4.67 3.89
7
22.86
11.43 7.62 5.71 4.57 3.81
8
22.50
11.25 7.50 5.63 4.50 3.75
9
22.22
11.11 7.41 5.56 4.44 3.70
10
22.00
11.00 7.33 5.50 4.40 3.67
11
21.82
10.91 7.27 5.45 4.36 3.64
12
21.67
10.83 7.22 5.42 4.33 3.61
13
21.54
10.77 7.18 5.38 4.31 3.59
14
21.43
10.71 7.14 5.36 4.29 3.57
15
21.33
10.67 7.11 5.33 4.27 3.56
210
5.71
4.29
3.81
3.57
3.43
3.33
3.27
3.21
3.17
3.14
3.12
3.10
3.08
3.06
For periods over 15 years it is suggested that the figure for 15 years is used.
Circle or note the figure selected and insert the value in Box C2 on Sheet 3.
240
5.00
3.75
3.33
3.13
3.00
2.92
2.86
2.81
2.78
2.75
2.73
2.71
270
4.44
3.33
2.96
2.78
2.67
2.59
2.54
2.50
2.47
2.44
2.42
300
4.00
3.00
2.67
2.50
2.40
2.33
2.29
2.25
2.22
2.20
330
3.64
2.73
2.42
2.27
2.18
2.12
2.08
2.05
2.02
March 2012
Ref: ped-roller-b.xls
Intech Associates
October 2012
57