| OPERATIONAL VARIABLES |
|
|
| Increased payload (ton) |
|
|
| Additional investment for aluminium vehicle (€) |
|
|
| Aluminium content of the vehicle (ton) |
|
|
| Trips fully loaded (heavy goods) (km/year) |
|
|
| Trips below maximum gross vehicle weight (km/year) |
|
|
| Estimated trucking revenue for the additional payload (€/(ton.km)) |
|
|
| Specific fuel saving through light-weighting (l/(100km.ton)) |
|
|
| Price of diesel fuel (VAT excluded) (€/l) |
|
|
| FINANCIAL ANALYSIS BEFORE TAX Yearly discount rate: |
|
% |
|
|
|
| Compute values |
|
|
|
|
|
Additional income due to the increased payload (€/year)
|
|
|
Additional income due to fuel savings (€/year)
|
|
|
Additional residual value (€) *
|
|
|
| *Scrap price estimation based on LME at 1535 $/ton and exchange rate of 0,9 $/Euro |
|
|
CUMULATED INVESTMENT, INCOMES & RESIDUAL VALUE AFTER 10 YEARS (€)
|
|
|
NET PRESENT VALUE assuming a discount rate of 6% (€)
|
|
|
PAYBACK PERIOD (months)
|
|
|
