You are on page 1of 3

250 250 250 250 275 275 275

4 2.5 1.5 1 4 2.5 1.5


3 CFM 4 CFM
5% (4yrs) 50%(2.5 yrs) 20% (1.5 Yrs) 25% (1 yrs) 5% (4yrs) 50%(2.5 yrs20% (1.5 Yr
Benefit 0 0 0 0 0 0 0
COTP per year 1590 318 79.5 15.9 1590 318 79.5
V=B-COTP -1590 -318 -79.5 -15.9 -1590 -318 -79.5

Price per year 62.5 100 166.6666667 250 68.75 110 183.3333
CIP -1652.5 -418 -246.166667 -265.9 -1658.75 -428 -262.8333
VIU 1502.5 268 96.16666667 115.9 1508.75 278 112.8333
Weigted avg(VIU) 257.333333333333 272.229166666667
275 320 320 320 320
1 4 2.5 1.5 1
CFM 6 CFM KNST 3500
25% (1 yrs)5% (4yrs) 50%(2.5 yrs20% (1.5 Yr25% (1 yrs)
0 0 0 0 0 0
15.9 1590 318 79.5 15.9 0
-15.9 -1590 -318 -79.5 -15.9 0

275 80 128 213.3333 320 150 150


-290.9 -1670 -446 -292.8333 -335.9 -150
140.9 1520 296 142.8333 185.9
166666667 299.041666666667
COTP
Price in USD
Oil cost per quart (A) 8
Labour cost for maintainance worker per hour(B) 12
Cloth cost ( C ) 0.15
Scouring Soap (D) 0.5

Disposal Cost per gallon (E) 5

1 gallon =0.25 quart

COTP if oil is changed once in a season = A +(B*1/2 year) + C+ D+(E*0.25 quart) 15.9

COTP if oil is changed once in a month (Total 5 months) 79.5

COTP if oil is changed once in a week (Total 20 weeks) 318

COTP if oil is changed once in a day (5 days in a week * 20 weeks) 1590

You might also like