OWNING AND OPERATING COST BULLDOZER

Machine Designation D8
Estimated Ownership Period(years) 10
Estimated Usage (hours/year) 5.475
Ownership usage (total hours) 54.750
   
Owning Cost  
1.a.Delivered Price(incl.Attachment) 225.500
b. Less Tire replacement cost if desired 0
c.Delivered Price less tire 225.500
   
2. Less residual value at replacement 0
   
3. a.Value to be recovered through work 225.500
Period of Recovered (month) 60
Monthly Interest 0,017
Insurance Monthly 0,002
Property Tax Monthly 0,003
Interest,Insurance and Tax Rate 0,021
Factor 1, = x = i * ( 1 + i )^60 0,075
Factor 2, = y = ( 1 + i )^60 -1 2,531
Capital Recovery Factor 1, = x/y 0,030
Period of Recovered (month) alt 2 96
Factor 1, = x = i * ( 1 + i )^96 0,160
Factor 2, = y = ( 1 + i )^96 -1 6,528
Capital Recovery Factor 2, = x/y 0,025
Installment 80% of Investment 180.400
Installment Monthly Bases 5.348
Instalment 20% of Investment 45.100
Installment Monthly Bases 1.105
Monthly Instalment( for 60 Month period) 6.453,18

Operating Cost  
1. Fuel  
Unit Price/litre 0,541
Fuel Consumed(lt/hr) 40
Fuel Cost($) 21,654
2. Lube,Oil,Filter and Grease  
Engine Consumed/hour 0,080
Unit Price/litre 3,0
 Cost per hour 0,240
Transmission Consumed /hour 0,050
Unit Price/litre 3,0
Cost per hour 0,150
Final Drive Consumed 0,060
Unit Price/litre 3,0
Cost per hour 0,180
Hydraulic Consumend/hour 0,030
Unit Price/litre 3,0
Cost per hour 0,090
Grease consumed(kg) 0,020
Price/Kg 3,5
Cost per hour 0,070
Filter Cost 0,365
Lube,Oil,Grease and Filter Cost 1,095
   
3. Tire replacement Cost  
a.Tire Price ( US $) 0
Life ( hours) 6.000
Cost Per hour 0
b. Undercarriage  
Impact 0,2
Abrasiveness 0,2
Z.factor 0,2
Factor 0,6
Undercarriage Basic Factor 5
Cost Per hour 3
4. Repair Reserve  
Extended life Multiplier 1,1
Basic Repair Factor 5
Repair Cost per hour 5,5
5. Special Wear Item  
Cutting edges  
Cutting edges Cost 100
Life 400
Cost perhour 0,25
Ground Engaging Tools  
Ground Engaging Tools Price 500
Life 6.000
Cost perhour 0,08
Bucket Teeth  
Bucket Teeth Price 250
Life 4.000
 Cost perhour 0,063
Excavator Stick repair  
Excavator Stick repair Price 0
Life 12.000
Excavator Stick Repair Cost 0
Spacial Wear Item Cost 0,396
Operating Cost 30,550
Monthly Working Hours 333
10.173,1
Monthly Operating Cost 4
   
16.626,3
Total Owning +Operating Cost 1

Pustaka

Caterpillar, Peoria, Illinois, U.S.A., “Caterpillar Performance Handbook” January 2015