Intermediate Equipment Handbook
Intech Associates
COST CALCULATION
120hp (90kW) MOTORGRADER
Continued
SHEET 2 OF 3
TOTAL HOURLY CHARGE COMPRISES OWNERSHIP + OPERATING + OVERHEAD COSTS (+PROFIT).
OWNERSHIP COSTS COMPRISE:-
DEPRECIATION/REPLACEMENT (TABLE A1) PLUS FINANCE CHARGE (TABLE B1, B2 OR B3)
ALL TABLE A & B COSTS IN US$/HOUR
COST NEW-
US$
250,000 (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$/HOUR
ECONOMIC LIFE UTILISATION IN HOURS/YEAR
YEARS
200 400 600 800 1,000 1,200
1 125 63 42 31 25 21
2 94 47 31 23 19 16
3 83 42 28 21 17 14
4 78 39 26 20 16 13
5 75 38 25 19 15 13
6 73 36 24 18 15 12
7 71 36 24 18 14 12
8 70 35 23 18 14 12
9 69 35 23 17 14 12
10 69 34 23 17 14 11
11 68 34 23 17 14 11
12 68 34 23 17 14 11
13 67 34 22 17 13 11
14 67 33 22 17 13 11
15 67 33 22 17 13 11
1,400
18
13
12
11
11
10
10
10
10
10
10
10
10
10
10
1,600
16
12
10
10
9
9
9
9
9
9
9
8
8
8
8
1,800
14
10
9
9
8
8
8
8
8
8
8
8
7
2,000
13
9
8
8
8
7
7
7
7
7
7
7
B2 - FINANCE @
20 % p.a. FINANCE CHARGE IN US$/HOUR
ECONOMIC LIFE UTILISATION IN HOURS/YEAR
YEARS
200 400 600 800 1,000 1,200
1 250 125 83 63 50 42
2 188 94 63 47 38 31
3 167 83 56 42 33 28
4 156 78 52 39 31 26
5 150 75 50 38 30 25
6 146 73 49 36 29 24
7 143 71 48 36 29 24
8 141 70 47 35 28 23
9 139 69 46 35 28 23
10 138 69 46 34 28 23
11 136 68 45 34 27 23
12 135 68 45 34 27 23
13 135 67 45 34 27 22
14 134 67 45 33 27 22
15 133 67 44 33 27 22
1,400
36
27
24
22
21
21
20
20
20
20
19
19
19
19
19
1,600
31
23
21
20
19
18
18
18
17
17
17
17
17
17
17
1,800
28
21
19
17
17
16
16
16
15
15
15
15
15
2,000
25
19
17
16
15
15
14
14
14
14
14
14
B3 - FINANCE @
30 % p.a. FINANCE CHARGE IN US$/HOUR
ECONOMIC LIFE UTILISATION IN HOURS/YEAR
YEARS
200 400 600 800 1,000 1,200
1 375 188 125 94 75 63
2 281 141 94 70 56 47
3 250 125 83 63 50 42
4 234 117 78 59 47 39
5 225 113 75 56 45 38
6 219 109 73 55 44 36
7 214 107 71 54 43 36
8 211 105 70 53 42 35
9 208 104 69 52 42 35
10 206 103 69 52 41 34
11 205 102 68 51 41 34
12 203 102 68 51 41 34
13 202 101 67 50 40 34
14 201 100 67 50 40 33
15 200 100 67 50 40 33
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.
1,400
54
40
36
33
32
31
31
30
30
29
29
29
29
29
29
1,600
47
35
31
29
28
27
27
26
26
26
26
25
25
25
25
1,800
42
31
28
26
25
24
24
23
23
23
23
23
22
2,000
38
28
25
23
23
22
21
21
21
21
20
20
March 2012
Ref: motorgrader-b.xls
Intech Associates
October 2012
77