Comparative Life Cycle Cost Analysis
Ford Crown Victoria - Gasoline vs. CNG
Crown Victoria - Gasoline	Year 1	Year 2	Year 3	Year 4	Year 5	Year 6	Year 7
Purchase Price	$  20,338
Maintenance Costs	$    1,700	$    1,700	$    1,700	$    1,700	$    1,700	$    1,700	$    1,700
Fuel Costs	$       236	$       236	$       236	$       236	$       236	$       236	$       236
Salvage Value							$   (2,034)
Total	$  22,274	$    1,936	$    1,936	$    1,936	$    1,936	$    1,936	$        (98)	$  31,856
Crown Victoria - Dedicated CNG	Year 1	Year 2	Year 3	Year 4	Year 5	Year 6	Year 7
Purchase Price	$  24,809
Maintenance Costs	$    1,700	$    1,700	$    1,700	$    1,700	$    1,700	$    1,700	$    1,700
Fuel Costs	$       393	$       393	$       393	$       393	$       393	$       393	$       393
Salvage Value							$   (2,481)
Total	$  26,902	$    2,093	$    2,093	$    2,093	$    2,093	$    2,093	$      (388)	$  36,979
Assumptions:	miles/year	mileage	fuel cost
Gasoline:	$       6,000	20/gallon	$0.79/gal.
CNG:	$       6,000	12.4/therm	$.751/therm
Ford F-150 - Gasoline vs. CNG
F-150 Pickup - Gasoline	Year 1	Year 2	Year 3	Year 4	Year 5	Year 6	Year 7
Purchase Price	$  15,900
Maintenance Costs	$       700	$       700	$       700	$       700	$       700	$       700	$       700
Fuel Costs	$       379	$       379	$       379	$       379	$       379	$       379	$       379
Salvage Value							$   (1,590)
Total	$  16,979	$    1,079	$    1,079	$    1,079	$    1,079	$    1,079	$      (511)	$  21,863
F-150 - Dedicated CNG	Year 1	Year 2	Year 3	Year 4	Year 5	Year 6	Year 7
Purchase Price	$  19,620
Maintenance Costs	$       700	$       700	$       700	$       700	$       700	$       700	$       700
Fuel Costs	$       580	$       580	$       580	$       580	$       580	$       580	$       580
Salvage Value							$   (1,962)
Total	$  20,900	$    1,280	$    1,280	$    1,280	$    1,280	$    1,280	$      (682)	$  26,618
Assumptions:	miles/year	mileage	fuel cost
Gasoline:	$       5,000	10.4/gallon	$0.79/gal.
CNG:	$       5,000	6.5/therm	$.751/therm
Ford Ranger - Gasoline vs. Electric
Ranger - Gasoline	Year 1	Year 2	Year 3	Year 4	Year 5	Year 6	Year 7
Purchase Price	$  11,300
Maintenance Costs	$       700	$       700	$       700	$       700	$       700	$       700	$       700
Fuel Costs	$       220	$       220	$       220	$       220	$       220	$       220	$       220
Salvage Value							$   (1,130)
Total	$  12,220	$       920	$       920	$       920	$       920	$       920	$      (210)	$  16,610
Ranger - Electric	Year 1	Year 2	Year 3	Year 4	Year 5	Year 6	Year 7
Annual Lease Price	$    5,100	$    5,100	$    5,100	$    5,100	$    5,100	$    5,100	$    5,100
Maintenance Costs	$          50	$          50	$          50	$          50	$          50	$          50	$          50
Fuel Costs	$       110	$       110	$       110	$       110	$       110	$       110	$       110
Salvage Value							N/A
Total	$    5,260	$    5,260	$    5,260	$    5,260	$    5,260	$    5,260	$    5,260	$  36,820
Assumptions:	miles/year	mileage	fuel cost
Gasoline:	$       5,000	18/gallon	$0.79/gal.
Electric:	$       5,000	3/kwh	$.067/kwh
Ford Taurus - Gasoline vs. E-85
Taurus - Gasoline	Year 1	Year 2	Year 3	Year 4	Year 5	Year 6	Year 7
Purchase Price	$  15,600
Maintenance Costs	$    1,100	$    1,100	$    1,100	$    1,100	$    1,100	$    1,100	$    1,100
Fuel Costs	$       250	$       250	$       250	$       250	$       250	$       250	$       250
Salvage Value							$   (1,560)
Total	$  16,950	$    1,350	$    1,350	$    1,350	$    1,350	$    1,350	$      (210)	$  23,490
Taurus - E-85	Year 1	Year 2	Year 3	Year 4	Year 5	Year 6	Year 7
Purchase Price	$  15,600
Maintenance Costs	$    1,100	$    1,100	$    1,100	$    1,100	$    1,100	$    1,100	$    1,100
Fuel Costs	$       560	$       560	$       560	$       560	$       560	$       560	$       560
Salvage Value							$   (1,560)
Total	$  17,260	$    1,660	$    1,660	$    1,660	$    1,660	$    1,660	$       100	$  25,660
Assumptions:	miles/year	mileage	fuel cost
Gasoline:	5000	16/gallon	$0.79/gal.
E-85:	5000	13/gallon	$1.45/gal.