

|
Hybridtronics Inc. |
|
Transforming Transportation |
|
ROI Calculations (Tata Motors LP 1616) |
|
Data based upon ALL India Average Metrics |
|
All rights reserved 2008 Hybridtronics Inc. |
|
|
Short Distance |
Medium Distance |
Long Distance |
|
|
|
|
|
|
Range (kms/day) |
250 |
350 |
550 |
|
Current Fuel Efficiency (kms/litre) |
5.07 |
5.07 |
5.07 |
|
Daily Fuel Consumption (litres) |
49.31 |
69.03 |
108.48 |
|
Improved Fuel Efficiency (kms/litre) |
6.5 |
6.5 |
6.5 |
|
New Daily Fuel Consumption (litres) |
38.46 |
53.85 |
84.62 |
|
Fuel Savings (per day in litres) |
10.85 |
15.19 |
23.87 |
|
Price of Diesel per litre (in Rupees) |
28.50 |
28.50 |
28.50 |
|
Savings (Per Day in Rupees) |
INR 309 |
INR 433 |
INR 680 |
|
Savings (Monthly 27 days/month) |
INR 8,348 |
INR 11,687 |
INR 18,365 |
|
Annual Savings (in Rupees) |
INR 100,172 |
INR 140,240 |
INR 220,378 |
|
Price of Hybrid Electric Kit |
INR 148,500 |
INR 148,500 |
INR 148,500 |
|
Payback (In Years) |
1.48 |
1.06 |
0.67 |
|
Maintenance (15 years cost shown) |
INR 45,000 |
INR 45,000 |
INR 45,000 |
|
Battery Replacement (every 4 years) |
INR 246,375 |
INR 246,375 |
INR 246,375 |
|
TOTAL |
INR 291,375 |
INR 291,375 |
INR 291,375 |
|
Total Savings (over 15 years) |
INR 1,502,574 |
INR 2,103,604 |
INR 3,305,663 |
|
Return on Investment ROI (15 years) |
INR 1,211,199 |
INR 1,812,229 |
INR 3,014,288 |