| Capital Costs | Diesel | Propane (6.2L V8) | Savings (Costs) | ||||||||||||||
| Base Ford Vehicle Purchase Price | $37,705.00 | $30,060.00 | |||||||||||||||
| ROUSH CleanTech Propane Conversion | – |
$11,450.00
|
|||||||||||||||
| State or Federal Incentive (if applicable) | – | $0.00 | |||||||||||||||
| Total Capital Savings (or Investment) |
$37,705.00
|
$41,510.00
|
($3,805.00)
|
||||||||||||||
| Operating Costs | Diesel | Propane (6.2L V8) | Savings (Costs) | ||||||||||||||
| Total Vehicle Life (miles) | 200,000 |
200,000
|
|||||||||||||||
| Averge Miles Per Gallon* | 15.70 |
10.21
|
|||||||||||||||
| Gallons of Fuel Over Lifetime |
12,738.85
|
19,588.64
|
|||||||||||||||
| Fuel Price (per gallon)** | $4.05 | $1.80 | |||||||||||||||
| Fuel Tax Credit / Gallon | – | $0.00 | |||||||||||||||
| Adjusted Fuel Price / Gallon |
$4.05
|
$1.80
|
|||||||||||||||
| Total Fuel Savings (or Costs) |
$51,592.34
|
$35,259.55
|
$16,332.79
|
||||||||||||||
| Miscellaneous Costs | Diesel | Propane (6.2L 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) |
$19,332.79
|
||||||||||||||||
| Net Vehicle Lifetime Savings (Loss) |
$15,527.79
|
||||||||||||||||
|
|||||||||||||||||
Assumptions:
|
|||||||||||||||||












