Estimated Owning and Operating Cost  

  Machine & Model PC-400LC-7

  Attachments -
$
  Delivered Price (including attachments) 333.000,00
  Less Tire Price  
$
  Front -
$
  Rear -
$
  Total Tire Price -
$
  Delivered Price Less Tire 333.000,00
$
  Trade-in Value (Residual Value) (optional) 66.600,00
$
  Net Depreciation Value 266.400,00

$
Owning Cost 14,69
$
  Depreciation 9,40
$
  Net Depreciation Value 266.400,00
$
  Depreciation Period in Hours 28.350,00
$
  Interest, Insurance, Taxes 5,29
  Depreciation Period 5
  Trade-in Value Rate (r) 0,2
  Factor 0,68
  Annual Rates 13%
  Interest 7,50%
  Insurances 5%
  Taxes 0,75%
    Approximate Annual Use 5670

Operating $
Cost       26,91
  Fuel  
  Consumption Price Cost
$
  35 0,69 24,15
  Lubricant, Filters, and Periodic Maintenance Labor  
  Consumption Price  
$
  Crank Case 0,08 2,08 0,17
  Swing Machinery 0,027 2,08 $
 0,06
$
  Final Drives 0,013 2,08 0,03
$
  Hydraulic Control 0,05 2,39 0,12
$
  Grease 0,12 2,58 0,31

Filters and Periodic $

  Maintenance 60% 0,68 0,41
$
  Tire -
$
  Tire Price -
$
  Estimated Life -
$
  Repair Cost 2,35
$
  Undercarriage & Special Items   -

$
TOTAL OOC       41,59

Estimated Owning and Operating Cost  

  Machine & Model PC-200-8
  Attachments -
$
  Delivered Price (including attachments) 117.000,00
  Less Tire Price  
$
  Front -
$
  Rear -
$
  Total Tire Price -
$
  Delivered Price Less Tire 117.000,00
$
  Trade-in Value (Residual Value) (optional) 23.400,00
$
  Net Depreciation Value 93.600,00

$
Owning Cost 3,40
$
  Depreciation 1,65
$
  Net Depreciation Value 93.600,00
 $
  Depreciation Period in Hours 56.700,00
$
  Interest, Insurance, Taxes 1,75
  Depreciation Period 10
  Trade-in Value Rate (r) 0,2
  Factor 0,64
  Annual Rates 13%
  Interest 7,50%
  Insurances 5%
  Taxes 0,75%
    Approximate Annual Use 5670

Operating Cost       10,99

  Fuel  
  Consumption Price Cost
$
  15 0,69 10,35
  Lubricant, Filters, and Periodic Maintenance Labor  
  Consumption Price  
$
  Crank Case 0,05 2,08 0,10
$
  Swing Machinery 0,007 2,08 0,01
$
  Final Drives 0,005 2,08 0,01
$
  Hydraulic Control 0,03 2,39 0,07
$
  Grease 0,07 2,58 0,18

Filters and Periodic $

  Maintenance 60% 0,38 0,23
$
  Tire -
$
  Tire Price -
$
  Estimated Life -
$
  Repair Cost 0,41
$
  Undercarriage & Special Items   -

$
TOTAL OOC       14,39
Estimated Owning and Operating Cost  
  Machine & Model D65-12 E
  Attachments -
 $
  Delivered Price (including attachments) 195.000,00
  Less Tire Price  
$
  Front -
$
  Rear -
$
  Total Tire Price -
$
  Delivered Price Less Tire 195.000,00
$
  Trade-in Value (Residual Value) (optional) 39.000,00
$
  Net Depreciation Value 156.000,00

$
Owning Cost 5,67
$
  Depreciation 2,75
$
  Net Depreciation Value 156.000,00
$
  Depreciation Period in Hours 56.700,00
$
  Interest, Insurance, Taxes 2,92
  Depreciation Period 10
  Trade-in Value Rate (r) 0,2
  Factor 0,64
  Annual Rates 13%
  Interest 7,50%
  Insurances 5%
  Taxes 0,75%
    Approximate Annual Use 5670

Operating Cost       11,75

  Fuel  
  Consumption Price Cost
$
  15,6 0,69 10,76
  Lubricant, Filters, and Periodic Maintenance Labor  
  Consumption Price  
$
  Crank Case 0,08 2,08 0,17
$
  Swing Machinery 0,05 2,08 0,10
$
  Final Drives 0,05 2,08 0,10
  Hydraulic Control 0,03 2,39 $
 0,07
$
  Grease 0,02 2,58 0,05

Filters and Periodic $

  Maintenance 60% 0,50 0,30
$
  Tire -
$
  Tire Price -
$
  Estimated Life -
$
  Repair Cost 0,69
$
  Undercarriage & Special Items   -

$
TOTAL OOC       17,42
Estimated Owning and Operating Cost  
  Machine & Model GD511A-1
  Attachments -
$
  Delivered Price (including attachments) 160.000,00
  Less Tire Price  
$
  Front (2) 720,00
$
  Rear (4) 1.440,00
$
  Total Tire Price 2.160,00
$
  Delivered Price Less Tire 157.840,00
$
  Trade-in Value (Residual Value) (optional) 31.568,00
$
  Net Depreciation Value 126.272,00

$
Owning Cost 4,62
$
  Depreciation 2,23
$
  Net Depreciation Value 126.272,00
$
  Depreciation Period in Hours 56.700,00
$
  Interest, Insurance, Taxes 2,39
  Depreciation Period $
 10,00
$
  Trade-in Value Rate (r) 0,20
$
  Factor 0,64
$
  Annual Rates 0,13
$
  Interest 0,08
$
  Insurances 0,05
$
  Taxes 0,01
$
    Approximate Annual Use 5.670,00

Operating Cost       7,17

  Fuel  
  Consumption Price Cost
$
  7,5 0,69 5,18
  Lubricant, Filters, and Periodic Maintenance Labor  
  Consumption Price  
$
  Crank Case 0,11 2,08 0,23
$
  Swing Machinery 0,03 2,08 0,06
$
  Final Drives 0,09 2,08 0,19
$
  Hydraulic Control 0,03 2,39 0,07
$
  Grease 0,02 2,58 0,05

Filters and Periodic $

  Maintenance 60% 0,60 0,36
$
  Tire 1,08
$
  Tire Price(6) 2.160,00
$
  Estimated Life 2.000,00
$
  Repair Cost 0,56
$
  Undercarriage & Special Items   -

$
TOTAL OOC 11,79
Estimated Owning and Operating Cost  
  Machine & Model BW211
  Attachments -
$
  Delivered Price (including attachments) 95.000,00
  Less Tire Price  
$
  Front -
$
  Rear (2) 1.030,00
$
  Total Tire Price 1.030,00
$
  Delivered Price Less Tire 93.970,00
$
  Trade-in Value (Residual Value) (optional) 18.794,00
$
  Net Depreciation Value 75.176,00

$
Owning Cost 2,75
$
  Depreciation 1,33
$
  Net Depreciation Value 75.176,00
$
  Depreciation Period in Hours 56.700,00
$
  Interest, Insurance, Taxes 1,42
  Depreciation Period 10
  Trade-in Value Rate (r) 0,2
  Factor 0,64
  Annual Rates 13%
  Interest 7,50%
  Insurances 5%
  Taxes 0,75%
    Approximate Annual Use 5670

$
Operating Cost       12,47
  Fuel  
  Consumption Price Cost
$
  16,68 0,69 11,51
  Lubricant, Filters, and Periodic Maintenance Labor  
  Consumption Price  
$
  Engine Oil 0,01 2,08 0,02
  2,08 $
 -
$
  Final Drives 0,01 2,08 0,02
$
  Hydraulic Control 0,06 2,39 0,14
$
  2,58 -

Filters and Periodic $

  Maintenance 60% 0,19 0,11
$
  Tire 0,52
$
  Tire Price (2) 1.030,00
$
  Estimated Life 2.000,00
$
  Repair Cost 0,33
$
  Undercarriage & Special Items   -

$
TOTAL OOC       15,21
Estimated Owning and Operating Cost  
JUNJIN
  Machine & Model JD1300
  Attachments -
$
  Delivered Price (including attachments) 250.000,00
  Less Tire Price  
$
  Front -
$
  Rear -
$
  Total Tire Price -
$
  Delivered Price Less Tire 250.000,00
$
  Trade-in Value (Residual Value) (optional) 50.000,00
$
  Net Depreciation Value 200.000,00

$
Owning Cost 11,03
$
  Depreciation 7,05
$
  Net Depreciation Value 200.000,00
 $
  Depreciation Period in Hours 28.350,00
$
  Interest, Insurance, Taxes 3,97
  Depreciation Period 5
  Trade-in Value Rate (r) 0,2
  Factor 0,68
  Annual Rates 13%
  Interest 7,50%
  Insurances 5%
  Taxes 0,75%
    Approximate Annual Use 5670

$
Operating Cost       22,27
  Fuel  
  Consumption Price Cost
$
  28,5 0,69 19,67
  Lubricant, Filters, and Periodic Maintenance Labor  
  Consumption Price  
$
  Lubricant 0,015 2,08 0,03
$
  2,08 -
$
  2,08 -
$
  2,39 -
$
  2,58 -

Filters and Periodic $

  Maintenance 60% 0,03 0,20
$
  Tire -
$
  Tire Price -
$
  Estimated Life -
$
  Repair Cost 1,76
$
  Undercarriage & Special Items   0,64

$
TOTAL OOC       33,29
Estimated Owning and Operating Cost  
 MULTIFLO
  Machine & Model 380
  Attachments -
$
  Delivered Price (including attachments) 35.000,00
  Less Tire Price  
$
  Front -
$
  Rear -
$
  Total Tire Price -
$
  Delivered Price Less Tire 35.000,00
$
  Trade-in Value (Residual Value) (optional) 7.000,00
$
  Net Depreciation Value 28.000,00

Owning Cost 1,54

$
  Depreciation 0,99
$
  Net Depreciation Value 28.000,00
$
  Depreciation Period in Hours 28.350,00
$
  Interest, Insurance, Taxes 0,56
  Depreciation Period 5
  Trade-in Value Rate (r) 0,2
  Factor 0,68
  Annual Rates 13%
  Interest 7,50%
  Insurances 5%
  Taxes 0,75%
    Approximate Annual Use 5670

Operating $
Cost       21,73
  Fuel  
  Consumption Price Cost
$
  31,14 0,69 21,49
  Lubricant, Filters, and Periodic Maintenance Labor  
  Consumption Price  
$
  Crank Case 2,08 -
$
  Swing Machinery 2,08 -
 $
  Final Drives 2,08 -
$
  Hydraulic Control 2,39 -
$
  Grease 2,58 -

Filters and Periodic $

  Maintenance 60% 0,00 -
$
  Tire -
$
  Tire Price -
$
  Estimated Life -
$
  Repair Cost 0,25
$
  Undercarriage & Special Items   -

$
TOTAL OOC       23,28
Estimated Owning and Operating Cost  
FE84G BC
  Machine & Model 136PS
  Attachments -
$
  Delivered Price (including attachments) 22.000,00
  Less Tire Price  
$
  Front (2) 188,00
$
  Rear (4) 376,00
$
  Total Tire Price 564,00
$
  Delivered Price Less Tire 21.436,00
$
  Trade-in Value (Residual Value) (optional) 2.143,60
$
  Net Depreciation Value 19.292,40

$
Owning Cost 0,65
$
  Depreciation 0,34
$
  Net Depreciation Value 19.292,40
  Depreciation Period in Hours $
 56.700,00
$
  Interest, Insurance, Taxes 0,31
  Depreciation Period 10
  Trade-in Value Rate (r) 0,1
  Factor 0,595
  Annual Rates 13%
  Interest 7,50%
  Insurances 5%
  Taxes 0,75%
    Approximate Annual Use 5670

Operating $
Cost       13,19
  Fuel  
  Consumption Price Cost
$
  18,63 0,69 12,85
  Lubricant, Filters, and Periodic Maintenance Labor  
  Consumption Price  
$
  2,08 -
$
  2,08 -
$
  2,08 -
$
  2,39 -
$
  2,58 -

Filters and Periodic $

  Maintenance 60% 0,00 0,15
$
  Tire 0,10
$
  Tire Price (6) 564,00
$
  Estimated Life 5.670,00
$
  Repair Cost 0,09
$
  Undercarriage & Special Items   -

$
TOTAL OOC       13,84
Estimated Owning and Operating Cost  
 Strada
Triton DC
HD-X 4x4
  Machine & Model 2.8 MT
  Attachments -
$
  Delivered Price (including attachments) 25.000,00
  Less Tire Price  
$
  Front (2) 290,00
$
  Rear (2) 290,00
$
  Total Tire Price 580,00
$
  Delivered Price Less Tire 24.420,00
$
  Trade-in Value (Residual Value) (optional) 2.442,00
$
  Net Depreciation Value 21.978,00

$
Owning Cost 0,74
$
  Depreciation 0,39
$
  Net Depreciation Value 21.978,00
$
  Depreciation Period in Hours 56.700,00
$
  Interest, Insurance, Taxes 0,35
  Depreciation Period 10
  Trade-in Value Rate (r) 0,1
  Factor 0,595
  Annual Rates 13%
  Interest 7,50%
  Insurances 5%
  Taxes 0,75%
    Approximate Annual Use 5670

Operating $
Cost       13,27
  Fuel  
  Consumption Price Cost
$
  18,63 0,69 12,85
  Lubricant, Filters, and Periodic Maintenance Labor  
  Consumption Price  
  2,08 $
 -
$
  2,08 -
$
  2,08 -
$
  2,39 -
$
  2,58 -

Filters and Periodic $

  Maintenance 60% 0,00 0,22
$
  Tire 0,10
$
  Tire Price (4) 580,00
$
  Estimated Life 5.670,00
$
  Repair Cost 0,10
$
  Undercarriage & Special Items   -

$
TOTAL OOC       14,01
Estimated Owning and Operating Cost  
FE71
  Machine & Model 110PS
  Attachments -
  Delivered Price (including attachments) 23000
  Less Tire Price  
  Front (2) 72
  Rear (2) 72
  Total Tire Price 144
  Delivered Price Less Tire 22856
  Trade-in Value (Residual Value) (optional) 2285,6
  Net Depreciation Value 20570,4

$
Owning Cost 0,68
$
  Depreciation 0,36
$
  Net Depreciation Value 20.570,40
$
  Depreciation Period in Hours 56.700,00
$
  Interest, Insurance, Taxes 0,32
  Depreciation Period 10
  Trade-in Value Rate (r) 0,1
  Factor 0,595
  Annual Rates 13%
  Interest 7,50%
  Insurances 5%
  Taxes 0,75%
    Approximate Annual Use 5670

Operating $
Cost       13,12
  Fuel  
  Consumption Price Cost
$
  18,63 0,69 12,85
  Lubricant, Filters, and Periodic Maintenance Labor  
  Consumption Price  
$
  2,08 -
$
  2,08 -
$
  2,08 -
$
  2,39 -
$
  2,58 -

Filters and Periodic $

  Maintenance 60% 0,00 0,15
$
  Tire 0,03
$
  Tire Price (4) 144,00
$
  Estimated Life 5.670,00
$
  Repair Cost 0,09
$
  Undercarriage & Special Items   -

$
TOTAL OOC       13,80