| Vehicles Lifetime Summary |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2005 Salsa Prius |
|
| 2/7/2005 |
Overall Cost |
Miles |
Tot Gal |
Tot
Gas Costs |
Avg
Mo Miles |
Avg
MPG |
Fuel
Cost per Mile |
Avg
Gas Costs |
Avg
Cost per Day |
Avg Cost per Mile |
TOT Cost Savings |
|
| CY2005 |
$
9,840.12 |
12591 |
245.738 |
$
564.25 |
1171.2 |
51.237 |
$
0.0448 |
$
2.296 |
$
30.46 |
$
0.782 |
$
944.58 |
|
| CY2006 |
$
9,294.89 |
10874 |
186.704 |
$
497.25 |
906.2 |
58.242 |
$
0.0457 |
$
2.639 |
$
12.77 |
$
0.855 |
$
1,669.37 |
|
| CY2007 |
$
7,085.27 |
8733 |
153.811 |
$
391.47 |
793.9 |
56.777 |
$
0.0448 |
$
2.304 |
$
22.07 |
$
0.811 |
$
849.63 |
|
| CY2008 |
|
|
|
|
|
|
|
|
|
|
|
|
| CY2009 |
|
|
|
|
|
|
|
|
|
|
|
|
| CY2010 |
|
|
|
|
|
|
|
|
|
|
|
|
| CY2011 |
|
|
|
|
|
|
|
|
|
|
|
|
| CY2012 |
|
|
|
|
|
|
|
|
|
|
|
|
| Gas Rebates |
Starting May 2006 (from credit card) |
|
|
|
|
|
|
$ 21.63 |
|
| TOTAL |
$
26,220.28 |
32198 |
586.253 |
$ 1,452.97 |
961.1 |
54.922 |
$ 0.8143 |
$ 2.478 |
$
26.090 |
$
0.814 |
$
3,485.21 |
|
|
|
|
| 2005 Driftwood Prius |
|
| 2/7/2005 |
Overall Cost |
Miles |
Tot Gal |
Tot
Gas Costs |
Avg
Mo Miles |
Avg
MPG |
Fuel
Cost per Mile |
Avg
Gas Costs |
Avg
Cost per Day |
Avg Cost per Mile |
TOT Cost Savings |
|
| CY2005 |
$
7,824.73 |
17258 |
364.731 |
$
831.59 |
1603.8 |
47.317 |
$
0.0482 |
$
2.280 |
$
24.23 |
$
0.453 |
$
1,032.16 |
|
| CY2006 |
$
8,695.70 |
14322 |
276.800 |
$
698.92 |
1193.5 |
51.741 |
$
0.0488 |
$
2.456 |
$
11.89 |
$
0.607 |
$
1,397.76 |
|
| CY2007 |
$
7,528.88 |
16650 |
330.660 |
$
899.20 |
1513.6 |
50.354 |
$
0.0540 |
$
2.466 |
$
23.45 |
$
0.452 |
$
1,384.06 |
|
| CY2008 |
|
|
|
|
|
|
|
|
|
|
|
|
| CY2009 |
|
|
|
|
|
|
|
|
|
|
|
|
| CY2010 |
|
|
|
|
|
|
|
|
|
|
|
|
| CY2011 |
|
|
|
|
|
|
|
|
|
|
|
|
| CY2012 |
|
|
|
|
|
|
|
|
|
|
|
|
| Gas Rebates |
Starting May 2006 (from credit card) |
|
|
|
|
|
|
$ 23.39 |
|
| TOTAL |
$
24,049.31 |
48230 |
972.191 |
$ 2,429.71 |
1439.7 |
49.610 |
$ 0.4986 |
$ 2.499 |
$
23.930 |
$
0.499 |
$
3,837.38 |
|
|
| Combined |
|
| 1005 |
Overall Cost |
Miles |
Tot Gal |
Tot Gas Costs |
Avg Mo Miles |
Avg MPG |
Fuel Cost per
Mile |
Avg Gas Costs |
Avg Cost per Day |
Avg Cost per
Mile |
TOT Cost
Savings |
|
| Grand Total |
$ 50,269.59 |
80428 |
1558.444 |
$ 3,882.68 |
1200.4 |
51.608 |
$
0.0483 |
$ 2.491 |
$
50.019 |
$
0.625 |
$
7,322.60 |
|
 
|
|
| |
|
|
|
|
|
|
|
|
|
Salsa Expenses |
Driftwood Expenses |
Total Expenses |
|
|
|
|
Repairs |
$
- |
$
- |
$
- |
|
|
|
|
Fees and Taxes |
$
(443.88) |
$ (387.38) |
$
(831.26) |
|
|
|
|
Salsa CO2 |
Driftwood CO2 |
|
Services |
$
286.77 |
$
613.19 |
$
899.96 |
|
|
|
|
CO2 Produced |
5.679 |
9.418 |
|
Gas |
$
1,452.97 |
######### |
$
3,882.68 |
|
|
|
|
CO2 Saved |
8.889 |
12.405 |
|
Insurance |
$
2,019.31 |
######### |
$
4,156.28 |
|
|
|
|
Modifications |
$
3,322.61 |
######### |
$
4,579.91 |
|
|
|
|
Purchase |
$ 18,952.50 |
######### |
$35,305.90 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| CO2 Reduction |
|
| |
Total Fuel (Gal) |
CO2 Produced
(ston) |
Mid-Size Car Fuel |
CO2 Produced
(ston) |
CO2 Reduction (ston) |
TOT Reduced |
|
| Salsa Prius |
586.253 |
5.679 |
1503.877 |
14.569 |
8.889 |
21.294 |
|
| Driftwood
Prius |
972.191 |
9.418 |
2252.686 |
21.823 |
12.405 |
|
|
|
|
|
|
|
| Notes: savings is based on the mid-size car avg observed fuel
economy of |
21.41 |
MPG, Hybrid premium cost
estimated at |
$
5,736.85 |
|
| ref:
http://auto.consumerguide.com/Articles/index.cfm/act/featuredarticles/article/FA_Fuel_Economy_Champs.html |
|
| 1
gallon (US) of unleaded gasoline creates |
19.375 |
lbs of CO2 |
(Based on EPA Emmission
Facts, EPA420-F-05-001) |
|
| Gas
rebate is a |
5% |
cash rebate offered
through USAA Credit Cards for gas purchases |
|
| Gas
rebate is a |
3% |
cash rebate offered
through Chase Credit Cards for gas purchases |
|
| Tax
rebate of $2000 (≈ $600 ea) is included in cost savings, FY06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|