NOTE: The calculations below is only applicable for desert highway r

Note1: Prices are Subjected to Change (Fuel, Currency Rate,Etc..)

Note2: Machines Prices Exclude Sales tax and customes

Project Data for First and Third Contract (for one side)
Milling width (Road width)
Road Dimension Milling depth
Milling length (Road length)
Total milling surface
milling area for One Road length X Road width
Side
Total milling surface
milling area for Two Road length X Road width X 2 Sides
Sides

Quantity of asphalt
"=
milled asphalt for
one Side "CBM"

Quantity of milled
asphalt for both
Sides "CBM"

Runing co
WIRTGEN COLD MILLIMG MACHINE

Standard milling width

Machine specs.

Max Millimg Depth

Road wid
No. of passes 11.5 /
No. of passes (Actual)
Engine model
Engine
Construction site (variety) fuel consumption
Milling depth

Performance
 Milling performance in cbm / hour ECO
Milling performance in cbm / hour Standard
Performance
Pick wear in pieces per cbm for ECO DRUM
Pick wear in pieces per cbm for STANDARD DRUM
Force per pick in kN on 200 mm milling depth
"="Amount of Material in CBM* (Avg Pick Wear) ECO
No. of Picks Required
"="Amount of Material in CBM* (Avg Pick Wear) Standard
* Including general machine downtime, such as truck changes refueling diesel, cha

W 200 RUNNING COST FOR FIR

Estimated project working hours for one side

Estimated project working days (8 hours / day)

Estimated project fuel consumption

Estimated project fuel cost (assumed fuel cost

0.5JD/Liters)

No. of picks for project

Project Picks Cost (JD)*

Owning Cost

Service + Miscellaneous

Asset Value

* Estimated Pick Price= 5JD/PICK

Overall project cost with 1 standard W200
Overall project cost with 2 standard W200
Overall project cost with 1 ECO W200**
Overall project cost with 2 ECO W200**
Over all Milling Cost (Subcontracting)
** ECO type can save up to 25% of service cost Due to less operating hours
 .2,500,000.00 .

.2,000,000.00 .

.1,500,000.00 .

Cost in JD

.1,000,000.00 .

.500,000.00 .

-.. 1 2
 COLD MILLING MACHINE RUNING CO

y applicable for desert highway rehabilitation project

ge (Fuel, Currency Rate,Etc..)

s tax and customes

de)

2 Sides

Road width X Milling depth X Road length

"="11.5 (Width) X 0.2 (Depth) X 65000 (Length)

149,500

299,000

Runing cost calculations

Road width / Standard milling width

11.5 / 2

el consumption
 hour ECO
hour Standard
or ECO DRUM
or STANDARD DRUM
mm milling depth
M* (Avg Pick Wear) ECO
M* (Avg Pick Wear) Standard
uck changes refueling diesel, changing picks, general waiting times, etc

W 200 RUNNING COST FOR FIRST AND THIRD CONTRACT

Total Amount of milled Material (CBM) / Milling Performance (C
299000 CBM/ 58 CBM/H
299000 CBM/ 76 CBM/H
No. of Days= Estimated Working hours / (8Hours/Day)
(1) MACHINE STANDARD
(1) MACHINE ECO
Project working hour X Fuel consumption
5155.17 X 40 (L/H)
3934.21 h X 40 (L/H)
Project fuel consumption X fuel cost
206206.9X 0.5
157368.4X 0.5
Quantity of milled asphalt X Pick wear factor
Standard Drum
ECO Drum
Standard Drum
ECO Drum
W200 Standard Drum
W200 ECO Drum

Cost (JD) / Hour

W200 Standard (50%)

W200 ECO (47%)(Drum must be modified to standard)

=OWNING COST+PICKS CONSUMPTION+FUEL COSTS+Service - Asset Value

=OWNING COST+PICKS CONSUMPTION+FUEL COSTS+Service - Asset Value
=OWNING COST+PICKS CONSUMPTION+FUEL COSTS+Service - Asset Value
=OWNING COST+PICKS CONSUMPTION+FUEL COSTS+Service - Asset Value
=Overall surface area X charge per SqM
ue to less operating hours
 1 Standard Machine
2 Standard Machines
1 ECO
2 ECO Machines
Subcontracting Cost

2
STUDY (ACTUAL)
1st Section

Performance Compar
11.5 m
0.2 m
65000 m

400
747500 m2
350

1495000 m2 300

250

Milling Speed (M2/H) 200

150

100

50

0 1

W 200

2m
Fuel Costs
0.35m
120000

5.75
6 100000
Cummins QSL 15
40l/h 80000
200mm
Fuel Cost in JD 60000
 76m3/h* Fuel Cost in JD 60000
58m3/h*
0.11p/cbm 40000
0.22p/cbm
3.5kN
20000
32890
65780
0

Picks Consumptio
/H)
350000
5155.17h With Standard Drum
3934.21h With Eco Drum 300000

644.3966Days With Standard Drum 250000

491.7763Days With Eco Drum
200000
JD
206206.9L With Standard Drum
150000
157368.4L With Eco Drum
100000
103103.4 JD With Standard Drum
78684.21 JD With Eco Drum 50000

0
65780pick With Standard Drum 1 2

32890pick With Eco Drum

328900JD With Standard Drum
164450JD With Eco Drum
340250JD With Standard Drum
338500JD With Eco Drum
With Standard Drum
5.5 JD With Eco Drum
170125JD With Standard Drum
159095JD With Eco Drum

630,481.90 .. Req.Time 5155.17H

800,606.90 .. Req.Time 2577.59H
445,927.37 .. Req.Time 3934.21H
623,582.37 .. Req.Time 1967.11H
2,242,500.00 ..
Over all area(M2) = Length X Width X 2 (sides)
 Contractors charge per Sq.M (JD/M2)=

6000

5000

4000
1
2
Req Time
1
3000
2

2000

1000

0 1
ction 65 Km

nce Comparison

400

350

300

Standard Drum
250
ECO Drum
Performance
200
Difference

150

100

50

0 1

el Costs

00

00

00
Standard Drum
ECO Drum
00
 Standard Drum
ECO Drum
00

00

00

onsumption

ECO Drum
Standard Drum

1495000
1.50 ..

1 Standard Machine
2 Standard Machines
1 ECO
2 ECO Machines