| Capital Costs | Diesel | Propane (6.8L V10) | Savings (Costs) | ||||||||||||||
| Base Ford Vehicle Purchase Price | $40,745.00 | $33,260.00 | |||||||||||||||
| ROUSH CleanTech Propane Conversion | – |
$15,900.00
|
|||||||||||||||
| State or Federal Incentive (if applicable) | – | $0.00 | |||||||||||||||
| Total Capital Savings (or Investment) |
$40,745.00
|
$49,160.00
|
($8,415.00)
|
||||||||||||||
| Operating Costs | Diesel | Propane (6.8L V10) | Savings (Costs) | ||||||||||||||
| Total Vehicle Life (miles) | 200,000 |
200,000
|
|||||||||||||||
| Averge Miles Per Gallon* | 9.15 |
5.95
|
|||||||||||||||
| Gallons of Fuel Over Lifetime |
21,857.92
|
33,613.45
|
|||||||||||||||
| 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) |
$88,524.58
|
$60,504.21
|
$28,020.37
|
||||||||||||||
| Miscellaneous Costs | Diesel | 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) |
$31,020.37
|
||||||||||||||||
| Net Vehicle Lifetime Savings (Loss) |
$22,605.37
|
||||||||||||||||
|
|||||||||||||||||
Assumptions:
|
|||||||||||||||||












