| |
|
|
|
|
|
|
|
| |
ASSUMPTIONS |
INPUTS |
|
|
|
| |
Number of keep full tanks |
100 |
* |
|
|
| |
Tanker Truck cost per mile |
$ 2.20 |
* |
|
|
| |
Average number of fills per month per tank |
3 |
* |
|
|
| |
Average tank level at time of fill |
55% |
* |
|
|
| |
"Must fill" level set with Tank Level Monitors |
20% |
* |
|
|
| |
Average miles
saved (per round trip). |
20 |
* |
|
|
| |
Average stopping time to make fill (minutes). |
20 |
* |
|
|
| |
Average Driver hourly rate. |
$ 16.00 |
* |
|
|
| |
Fully "Loaded" driver hourly rate. |
$
24.16 |
1.51xDriver
hourly rate |
|
| |
Average Hardware Cost
per Tank |
$ 525.00 |
|
|
|
| |
Installation time per Tank Level Monitor (minutes). |
20 |
|
|
|
| |
|
|
|
|
|
| |
RESULTS |
|
OUTPUTS |
|
|
| |
Average fills saved per year per tank. |
|
23 |
|
|
| |
Number of miles saved per year per tank. |
|
458 |
|
|
| |
|
|
|
|
|
| |
SAVINGS |
|
OUTPUTS |
|
|
| |
Savings on truck miles |
|
$ 100,800 |
|
|
| |
Driver Labor saved on reduced fill time |
|
$ 18,449 |
|
|
| |
Total Annual
Savings: |
|
$ 119,249 |
|
|
| |
|
|
|
|
|
| |
INVESTMENT |
|
OUTPUTS |
|
|
| |
Total installed cost for Tank Level Monitor's: |
|
$ 53,305 |
|
|
| |
Simple payback in years: |
|
0.45 |
|
|
| |
|
|
|
|
|
| |
ANNUAL OPERATIONAL IMPACT |
|
OUTPUTS |
|
|
| |
Annual cost based on 3 year lease: |
|
$ 20,469 |
|
|
| |
Annual Data Center Cost |
|
$ 4,800 |
|
|
| |
Annual positive cashflow
from TLM's only Years 1-3: |
$ 93,980 |
|
|
| |
Annual positive cashflow
from TLM's only Years 4-8: |
$ 114,449 |
|
|
| |
ROI Years 1-3 |
|
372% |
|
|
| |
ROI Years 4-8 |
|
2384% |
|
|
| |
ROI Lifetime (8 years) |
|
931% |
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|