Loading model...
Net Annual Savings
₱0
-
Payback Period
0 mo
On one-time investment
Steady-State ROI
0%
Annual, excl. one-time
5-Year NPV
₱0
-
Savings Breakdown
Annual savings by category vs. total program cost
Cost per Vehicle per Day
DM-X daily cost vs. net daily savings per vehicle
Sensitivity Analysis: Net Annual Savings
Heatmap shows how net savings change across fuel price (columns) and fuel efficiency gain (rows). White outline marks your current assumptions.
5-Year Cash Flow Projection
Projected annual net cash flows and cumulative position over a 5-year horizon with fuel price escalation and fleet growth.
Detailed Financial Model
Complete line-item breakdown, monthly and annual
| Line Item | Monthly | Annual |
|---|
5-Year Projection Table
Year-by-year values with fuel escalation and fleet growth
| Metric | Yr 1 | Yr 2 | Yr 3 | Yr 4 | Yr 5 |
|---|
No-Cure-Pay interpretation: If the third-party test confirms no agreed improvement, the fleet owner does not pay for the tested products under the agreed written terms. If confirmed, this model estimates the rollout economics.
Key variables to validate: Actual fuel economy, fuel price volatility, fuel treatment dosage accuracy, engine oil capacity, oil drain interval extension (requires Oil Analysis), vehicle condition, maintenance records, driver behavior, load factor, testing cost allocation, and success threshold definition.
This calculator is an indicative business model only. It is not a warranty, guarantee, technical certification, or legal/financial advice. Final terms should be documented in the Term Sheet, MOU, MOA, and independent testing protocol.
DM-X Fleet Savings Model — Confidential — For discussion purposes only