Versabarge TCO Calculator — Photon Marine

Photon Marine · Interactive Tool

Versabarge TCO Calculator

Total cost of ownership for a twin-P300 Silverback Versabarge vs. a gas pump-out vessel — with and without the state incentive stack. Pick your state, set your inputs; everything recalculates live.

Vessel & IncentivesVersabarge MSRP and the state incentive stack

Versabarge MSRP

Gas comparison vessel price

Incentive program — pick your state

Versabarge base voucher (CORE) $200,000

Hard-wired to the approved Versabarge amount for the selected state.

Federal Clean Vessel Act (% of remaining)

Charging infrastructure (CORE)

Financing scenario — alternative to incentives

Show financed Versabarge (MSRP) on the chart

Down %

Term (yr)

APR %

Operating AssumptionsDrives annual fuel, energy & maintenance

Annual hours of use 1,200

Electricity cost ($/kWh) $0.103

Gas fuel cost ($/gal) $5.50

Gas burn (gal/hr) 4.0

Gas maintenance ($/yr) $3,500

Gas motor replacement interval 3,000 hrs

Cost / motor

# Motors

Electric maintenance ($/yr) $1,750

Analysis horizon (years) 7

Electric energy use — kWh/hr

Auto-derived from gas burn via energy-equivalence; override if you have metered data.

Net Versabarge
with incentives

—

after stack

Versabarge
no incentives

—

sticker MSRP

Annual operating
savings vs gas

—

per year

Break-even
vs gas vessel

—

with incentives

Cumulative cost of ownership over time

Gas pump-out vessel GAS

Vessel purchase —

Fuel / yr —

Maintenance / yr —

Motor replacement —

Operating / yr —

TCO @ 7 yr —

Versabarge (twin P300) Electric · CORE

Net vessel (after incentives) —

Electricity / yr —

Maintenance / yr —

Motor replacement $0 — none

Operating / yr —

TCO @ 7 yr —