ev vs non-ev calculator
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
Still loading...
ABCDEFGHIJKLMNO
1
2
3
4
5
year 0year 1year 2year 3year 4year 5year 6year 7year 8year 9year 10
6
7
Plug In Prius C
8
Car Cost$ (21,000)
9
% Trips Electric100.0%100.0%100.0%100.0%100.0%100.0%100.0%100.0%100.0%100.0%
10
% Trips Gas0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
11
MPG53.053.053.053.053.053.053.053.053.053.0
12
MP kWh4.04.04.04.04.04.04.04.04.04.0
13
Miles Per Year12,00012,00012,00012,00012,00012,00012,00012,00012,00012,000
14
Inflation3.0%3.0%3.0%3.0%3.0%3.0%3.0%3.0%3.0%
15
Electricity Price per kWh$ 0.30$ 0.31$ 0.32$ 0.33$ 0.34$ 0.35$ 0.36$ 0.37$ 0.38$ 0.39
16
Price per Gallon$ 4.00$ 4.12$ 4.24$ 4.37$ 4.50$ 4.64$ 4.78$ 4.92$ 5.07$ 5.22
17
Power Cost pa$ (900)$ (927)$ (955)$ (983)$ (1,013)$ (1,043)$ (1,075)$ (1,107)$ (1,140)$ (1,174)
18
Fuel Cost pa$ 0$ 0$ 0$ 0$ 0$ 0$ 0$ 0$ 0$ 0
19
Cashflows$ (21,000)$ (900)$ (927)$ (955)$ (983)$ (1,013)$ (1,043)$ (1,075)$ (1,107)$ (1,140)$ (1,174)
20
Cumulative Cash$ (21,000)$ (21,900)$ (22,827)$ (23,782)$ (24,765)$ (25,778)$ (26,822)$ (27,896)$ (29,003)$ (30,143)$ (31,317)
21
22
0.07$ (26,288)-$0.075
23
24
Corolla
25
Car Cost$ (18,300)
26
MPG26.026.026.026.026.026.026.026.026.026.0
27
Miles Per Year12,00012,00012,00012,00012,00012,00012,00012,00012,00012,000
28
Inflation3.0%3.0%3.0%3.0%3.0%3.0%3.0%3.0%3.0%
29
Price per Gallon$ 4.00$ 4.12$ 4.24$ 4.37$ 4.50$ 4.64$ 4.78$ 4.92$ 5.07$ 5.22
30
Fuel Cost pa$ (1,846)$ (1,902)$ (1,959)$ (2,017)$ (2,078)$ (2,140)$ (2,204)$ (2,271)$ (2,339)$ (2,409)
31
Cashflows$ (18,300)$ (1,846)$ (1,902)$ (1,959)$ (2,017)$ (2,078)$ (2,140)$ (2,204)$ (2,271)$ (2,339)$ (2,409)
32
Cumulative Cash$ (18,300)$ (20,146)$ (22,048)$ (24,006)$ (26,024)$ (28,101)$ (30,242)$ (32,446)$ (34,717)$ (37,055)$ (39,464)
33
-$0.153846153846154
34
0.07$ (30,769)Gas priceshttp://www.mytravelcost.com/petrol-prices/
35
Hybrid
36
37
Savings to Buying a Plug-in Prius vs Corolla - 12k mi per annum, 3% fuel price growthImplied $/Gallon of Power Electric Drive
38
Gas PriceFuel Efficiency - Gas Only
39
Hybrid$ 2.0$ 3.0$ 4.0$ 5.0$ 6.0$ 7.020.030.040.0
40
$0.300ICEHybridHybridHybridHybridHybrid$ 0.30$ 1.2$ 1.8$ 2.4
41
$0.275ICEHybridHybridHybridHybridHybrid$ 0.25$ 1.0$ 1.5$ 2.0
42
Electricity Price$0.250ICEHybridHybridHybridHybridHybrid$/kWh$ 0.20$ 0.8$ 1.2$ 1.6
43
Rate$0.225ICEHybridHybridHybridHybridHybridPower$ 0.15$ 0.6$ 0.9$ 1.2
44
$0.200HybridHybridHybridHybridHybridHybrid$ 0.10$ 0.4$ 0.6$ 0.8
45
$0.175HybridHybridHybridHybridHybridHybrid$ 0.05$ 0.2$ 0.3$ 0.4
46
National CompsUSAJapanAustraliaUK / EU
Loading...
 
 
 
Sheet1
Sheet2
Sheet3