year

Cost of
acquisition
1 $ 10,500.00
2 $ 10,500.00
3 $ 10,500.00
4 $ 10,500.00
5 $ 10,500.00
6 $ 10,500.00
7 $ 10,500.00
8 $ 10,500.00
9 $ 10,500.00
10 $ 10,500.00
11 $ 10,500.00
12 $ 10,500.00
13 $ 10,500.00
14 $ 10,500.00
15 $ 10,500.00
16 $ 10,500.00
17 $ 10,500.00

Cumulative
cost of
ownership
(NG)

Cumulative
cost of
ownership
(Gas)

20000
Annual
miles
(NG)
15000
18000
30000
45000
16000
60000
14000
75000
90000
12000
105000
120000
10000
135000
150000
8000
165000
180000
6000
195000
210000
4000
225000
240000
2000
255000
0
1

1.85

3.48

Annual cost of Annual cost of

Annual miles ownership
ownership
(Gas)
(NG)
(Gas)
Savings
15000 $ 1,261.36 $ 2,372.73 $ 1,111.36
30000 $ 2,522.73 $ 4,745.45 $ 2,222.73
45000 $ 3,784.09 $ 7,118.18 $ 3,334.09
60000 $ 5,045.45 $ 9,490.91 $ 4,445.45
75000 $ 6,306.82 $ 11,863.64 $ 5,556.82
90000 $ 7,568.18 $ 14,236.36 $ 6,668.18
105000 $ 8,829.55 $ 16,609.09 $ 7,779.55
120000 $ 10,090.91 $ 18,981.82 $ 8,890.91
135000 $ 11,352.27 $ 21,354.55 $ 10,002.27
150000 $ 12,613.64 $ 23,727.27 $ 11,113.64
165000 $ 13,875.00 $ 26,100.00 $ 12,225.00
180000 $ 15,136.36 $ 28,472.73 $ 13,336.36
195000 $ 16,397.73 $ 30,845.45 $ 14,447.73
210000 $ 17,659.09 $ 33,218.18 $ 15,559.09
225000 $ 18,920.45 $ 35,590.91 $ 16,670.45
240000 $ 20,181.82 $ 37,963.64 $ 17,781.82
255000 $ 21,443.18 $ 40,336.36 $ 18,893.18

20000

18000

16000

14000

12000

10000
8000
6000
4000
2000
0
1

10

11

12

13

14

15

year
Cost of acquisition
Savings

13

14

15

16

17