Capital Costs | Gasoline (5.4L V8) | Propane (5.4L V8) | Savings (Costs) | ||||||||||||
Base Ford Vehicle Purchase Price | $30,945.00 | $31,260.0 | |||||||||||||
ROUSH CleanTech Propane Conversion | – |
$11,300.00
|
|||||||||||||
State or Federal Incentive (if applicable) | – | $0.00 | |||||||||||||
Total Capital Savings (or Investment) |
$30,945.00
|
$42,560.00
|
($11,615.00)
|
||||||||||||
Operating Costs | Gasoline (5.4L V8) | Propane (5.4L V8) | Savings (Costs) | ||||||||||||
Total Vehicle Life (miles) | 200,000 |
200,000
|
|||||||||||||
Averge Miles Per Gallon* | 11.00 |
9.35
|
|||||||||||||
Gallons of Fuel Over Lifetime |
18,181.82
|
21,390.37
|
|||||||||||||
Fuel Price (per gallon)** | 11.00 | $1.80 | |||||||||||||
Fuel Tax Credit / Gallon | – | $0.00 | |||||||||||||
Adjusted Fuel Price / Gallon |
$3.85
|
$1.80
|
|||||||||||||
Total Fuel Savings (or Costs) |
$70,000.01
|
$38,502.67
|
$31,497.34
|
||||||||||||
Miscellaneous Costs | Gasoline (5.4L V8) | Propane (5.4L V8) | 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) |
$34,497.34
|
||||||||||||||
Net Vehicle Lifetime Savings (Loss) |
$22,882.34
|
||||||||||||||
|
|||||||||||||||
Assumptions:
|