| Capital Costs | Gasoline (6.8L V10) | Propane (6.8L V10) | Savings (Costs) | ||||||||||||
| Base Ford Vehicle Purchase Price | $32,035.00 | $32,350.00 | |||||||||||||
| ROUSH CleanTech Propane Conversion | – |
$15,900.00
|
|||||||||||||
| State or Federal Incentive (if applicable) | – | $0.00 | |||||||||||||
| Total Capital Savings (or Investment) |
$32,035.00
|
$48,250.00
|
($16,215.00)
|
||||||||||||
| Operating Costs | Gasoline (6.8L V10) | Propane (6.8L V10) | Savings (Costs) | ||||||||||||
| Total Vehicle Life (miles) | 200,000 |
200,000
|
|||||||||||||
| Averge Miles Per Gallon* | 9.00 |
7.65
|
|||||||||||||
| Gallons of Fuel Over Lifetime |
22,222.22
|
26,143.79
|
|||||||||||||
| Fuel Price (per gallon)** | $3.85 | $1.80 | |||||||||||||
| Fuel Tax Credit / Gallon | – | $0.00 | |||||||||||||
| Adjusted Fuel Price / Gallon |
$3.85
|
$1.80
|
|||||||||||||
| Total Fuel Savings (or Costs) |
$85,555.55
|
$47,058.82
|
$38,496.73
|
||||||||||||
| Miscellaneous Costs | Gasoline (6.8L V10) | Propane (6.8L V10) | Savings (Costs) | ||||||||||||
| Maintenance Rate (per mile)*** | $0.030 | $0.015 | |||||||||||||
| Maintenance Costs |
$6,000.00
|
$3,000.00
|
|||||||||||||
| Fuel Loss from Pilferage / Theft | $0.00 |
$0.00
|
|||||||||||||
| Total Misc. Savings (or Costs) |
$6,000.00
|
$3,000.00
|
$3,000.00
|
||||||||||||
| Gross Vehicle Lifetime Savings (Loss) |
$41,496.73
|
||||||||||||||
| Net Vehicle Lifetime Savings (Loss) |
$25,281.73
|
||||||||||||||
|
|||||||||||||||
Assumptions:
|
|||||||||||||||












