|
| |
|
Operating Expense Standard Container Transporter versus e-Traction®
Version |
|
|
|
|
|
|
| |
Current Version |
Prototype |
Pre-production |
Series Producton |
| |
Diesel/Hydraulic |
Direct Drive |
Direct Drive |
Electric |
| |
Proven Technology |
e-Traction® Hybrid |
e-Traction® Hybrid |
e-Traction® |
| |
|
1 unit |
2-10 units |
11-50 units |
|
Acquisition cost (euro) |
425,000 |
500,000
|
325,000
|
325,000 |
|
Empty weight (kg) |
22,500 |
22,500 |
22,500 |
22,500 |
|
Residual value (Euro) |
25,000 |
25,000 |
25,000 |
50,000 |
|
Diesel Fuel consumption 1 : (km per liter) |
0.43 |
1.24 |
1.24 |
|
|
Electrical energy consumption kilometer per kW (km) |
|
|
. |
0.15 |
|
Annual Mileage (km) |
25,185 |
25,185 |
25,185 |
25,185 |
|
Lifespan (years) |
10 |
10 |
10 |
10 |
|
Diesel Fuel Price per liter (Euro) |
0.85 |
0.85 |
0.85 |
|
|
Electricity price per kW (Euro) |
|
|
|
0.08 |
|
Interest (%) |
5.5 |
5.5 |
5.5 |
5.5 |
|
Road Usage Taxes (Euro/year) |
|
|
|
|
|
Maintenance Expense per Kilometer (Euro) |
0.58 |
0.40 |
0.40 |
0.30 |
|
Lifespan Depreciation (Euro) |
400,000
|
475,000 |
300,000 |
275,000
|
|
Lifespan Interest Expense (Euro) |
110,000 |
130,625 |
82,500 |
75,625 |
|
Annual Energy Expense (Euro) |
49,784 |
17,264 |
17,264 |
13,432 |
|
Lifespan Energy Expense (Euro) |
497,843 |
172,639 |
172,639 |
134,320 |
|
Lifespan Roas Usage Tax (Euro) |
|
|
|
|
|
Lifespan Manintenance Expense (Euro) |
146,073
|
100,740 |
100,740 |
75,555
|
|
Lifespan Operating Expense (Euro) |
1,203,700 |
896,268 |
673,143 |
573,932
|
|
Annual Operating Expense (Euro) |
120,370 |
89,627 |
67,314 |
57,393
|
|
Operating Expense per Kilometer (Euro) |
4.779 |
3.559 |
2.673 |
2.279 |
|
Operating Expense Reduction per Kilometer (Euro) |
|
1.221 |
2.107 |
2.501 |
|
Operating Expense Reduction per Kilometer (%) |
|
25.5% |
44.1% |
52.3% |
|
Annual Operating Expense Reduction (Euro) |
€ 30,743 |
€ 53,056 |
€ 62,977 |
|
Lifespan Operating Expense Reduction (Euro) |
€ 307,432 |
€ 530,557 |
€ 629,768 |
|
