Sales

Model Years Car Truck Total

Gasoline 

Prices (w/ 

tax) Per Car PV 

Fuel Savings 

in MY, 3%

Per Truck PV 

Fuel Savings in 

MY, 3%

2011 7,922,992 5,457,758 13,380,750 2.47

2012 9,123,197 5,798,588 14,921,784 2.61 506.41 604.66

2013 9,797,738 6,038,484 15,836,222 2.84 666.63 935.02

2014 10,231,974 5,947,819 16,179,793 2.95 868.64 1,271.91

2015 10,627,055 5,826,579 16,453,634 3.00 1,232.44 1,797.16

2016 10,832,348 5,669,683 16,502,032 3.07 1,666.35 2,554.65

2017 10,694,686 5,490,258 16,184,943 3.13 1,690.25 2,591.45

2018 10,688,658 5,281,918 15,970,576 3.19 1,711.68 2,624.36

2019 10,930,973 5,191,411 16,122,384 3.22 1,730.77 2,653.68

2020 11,387,037 5,154,530 16,541,566 3.27 1,747.83 2,679.95

2021 11,411,597 5,048,217 16,459,813 3.29 1,763.78 2,704.40

2022 11,406,245 4,938,711 16,344,956 3.34 1,780.80 2,730.51

2023 11,512,039 4,900,413 16,412,452 3.37 1,796.71 2,754.87

2024 11,744,448 4,938,251 16,682,698 3.38 1,814.77 2,782.43

2025 11,997,261 4,968,893 16,966,155 3.42 1,836.13 2,815.17

2026 12,196,567 4,995,378 17,191,944 3.46 1,855.60 2,845.07

2027 12,379,457 5,018,975 17,398,432 3.49 1,875.35 2,875.37

2028 12,554,527 5,025,873 17,580,400 3.54 1,896.41 2,907.70

2029 12,711,837 5,027,891 17,739,728 3.59 1,915.51 2,937.00

2030 12,888,819 5,068,246 17,957,064 3.60 1,934.43 2,965.91

2031 13,022,913 5,068,435 18,091,348 3.64 1,957.97 3,001.96

2032 13,193,076 5,078,420 18,271,496 3.69 1,981.60 3,038.19

2033 13,386,235 5,109,052 18,495,287 3.72 2,004.67 3,073.52

2034 13,601,889 5,135,430 18,737,318 3.77 2,028.88 3,110.68

2035 13,814,706 5,151,342 18,966,049 3.83 2,052.90 3,147.60

2036 13,937,501 5,197,131 19,134,632 3.87 2,074.71 3,181.04

2037 14,061,386 5,243,327 19,304,713 3.91 2,096.75 3,214.84

2038 14,186,373 5,289,933 19,476,306 3.95 2,119.03 3,248.99

2039 14,312,471 5,336,953 19,649,424 3.99 2,141.54 3,283.51

2040 14,439,690 5,384,392 19,824,082 4.04 2,164.30 3,318.39

2041 14,568,040 5,432,252 20,000,291 4.08 2,187.29 3,353.65

2042 14,697,530 5,480,537 20,178,067 4.12 2,210.53 3,389.28

2043 14,828,171 5,529,252 20,357,423 4.17 2,234.01 3,425.29

2044 14,959,974 5,578,399 20,538,373 4.21 2,257.75 3,461.68

2045 15,092,948 5,627,984 20,720,932 4.26 2,281.74 3,498.46

2046 15,227,104 5,678,009 20,905,113 4.30 2,305.98 3,535.63

2047 15,362,453 5,728,479 21,090,932 4.35 2,326.09 3,566.60

2048 15,499,005 5,779,398 21,278,402 4.39 2,341.71 3,590.77

2049 15,636,770 5,830,769 21,467,539 4.44 2,352.47 3,607.51

2050 15,775,760 5,882,596 21,658,356 4.49 2,358.03 3,616.24
Model Years Net Increase in price, cars, 3% Increase in price, trucks, 3% Increase in price, cars, 7% Increase in price, trucks, 7%

2012 -193.7741727 -317.6237369 -180.3777569 -298.496

2013 -203.1618396 -935.0228856 -188.4079781 -453.453

2014 -291.8108615 -1271.908126 -271.7225554 -637.112

2015 -547.7415641 -1797.157256 -513.8252074 -989.128

2016 -871.9563158 -2554.654226 -820.9472223 -1465.77

2017 -1690.250212 -2591.447518 -1605.349975 -2463.25

2018 -1711.677985 -2624.362925 -1625.824777 -2494.73

2019 -1730.774552 -2653.675207 -1644.053416 -2522.73

2020 -1747.833207 -2679.946062 -1660.493781 -2548.07

2021 -1763.782958 -2704.401367 -1675.677325 -2571.37

2022 -1780.796386 -2730.514148 -1691.865599 -2596.24

2023 -1796.709784 -2754.874036 -1706.865485 -2619.22

2024 -1814.765892 -2782.434318 -1723.776479 -2645.05

2025 -1836.132154 -2815.168496 -1744.005819 -2676.06

2026 -1855.600221 -2845.066667 -1762.607509 -2704.65

2027 -1875.351336 -2875.368319 -1781.451039 -2733.58

2028 -1896.412437 -2907.703135 -1801.534702 -2764.44

2029 -1915.506649 -2936.996996 -1819.660813 -2792.28

2030 -1934.42856 -2965.913396 -1837.463694 -2819.5

2031 -1957.971458 -3001.961462 -1859.719669 -2853.61

2032 -1981.604028 -3038.190773 -1882.124941 -2887.98

2033 -2004.668079 -3073.520569 -1903.985805 -2921.49

2034 -2028.87826 -3110.675239 -1927.094592 -2956.98

2035 -2052.89958 -3147.596967 -1950.083104 -2992.35

2036 -2074.710437 -3181.038344 -1970.801597 -3024.14

2037 -2096.753023 -3214.835017 -1991.740212 -3056.27

2038 -2119.029798 -3248.990759 -2012.901287 -3088.74

2039 -2141.54325 -3283.509386 -2034.287186 -3121.56

2040 -2164.295895 -3318.394754 -2055.900298 -3154.72

2041 -2187.290273 -3353.650758 -2077.743037 -3188.24

2042 -2210.528954 -3389.281336 -2099.817841 -3222.11

2043 -2234.014531 -3425.290468 -2122.127178 -3256.35

2044 -2257.749629 -3461.682177 -2144.673539 -3290.94

2045 -2281.736899 -3498.460526 -2167.459441 -3325.91

2046 -2305.979019 -3535.629623 -2190.48743 -3361.24

2047 -2326.089624 -3566.603762 -2209.917161 -3391.18

2048 -2341.711042 -3590.773211 -2225.275765 -3414.96

2049 -2352.47278 -3607.511429 -2236.04886 -3431.71

2050 -2358.028035 -3616.236589 -2241.713579 -3440.61

-4000

-3500

-3000

-2500

-2000

-1500

-1000

-500

0

2010 2030 2050

Net Increase in 

price, cars, 3%

Increase in price, 

trucks, 3%

Increase in price, 

cars, 7%

Increase in price, 

trucks, 7%
Per Car PV 

Fuel Savings 

in MY, 7%

Per Truck PV 

Fuel Savings 

in MY, 7%

Costs 

from 

OMEGA, 

cars

Costs 

from 

OMEGA, 

trucks

Net 

Increase 

in price, 

cars, 3%

Increase 

in price, 

trucks, 3%

Increase 

in price, 

cars, 7%

Increase 

in price, 

trucks, 7%

480.03 573.61 342 314 -193.774 -317.624 -180.378 -298.496

632.63 888.03 507 496 -203.162 -935.023 -188.408 -453.453

824.59 1,208.37 631 652 -291.811 -1271.91 -271.723 -637.112

1,170.08 1,707.59 749 820 -547.742 -1797.16 -513.825 -989.128

1,582.34 2,427.80 869 1098 -871.956 -2554.65 -820.947 -1465.77

1,605.35 2,463.25 0 0 -1690.25 -2591.45 -1605.35 -2463.25

1,625.82 2,494.73 0 0 -1711.68 -2624.36 -1625.82 -2494.73

1,644.05 2,522.73 0 0 -1730.77 -2653.68 -1644.05 -2522.73

1,660.49 2,548.07 0 0 -1747.83 -2679.95 -1660.49 -2548.07

1,675.68 2,571.37 0 0 -1763.78 -2704.4 -1675.68 -2571.37

1,691.87 2,596.24 0 0 -1780.8 -2730.51 -1691.87 -2596.24

1,706.87 2,619.22 0 0 -1796.71 -2754.87 -1706.87 -2619.22

1,723.78 2,645.05 0 0 -1814.77 -2782.43 -1723.78 -2645.05

1,744.01 2,676.06 0 0 -1836.13 -2815.17 -1744.01 -2676.06

1,762.61 2,704.65 0 0 -1855.6 -2845.07 -1762.61 -2704.65

1,781.45 2,733.58 0 0 -1875.35 -2875.37 -1781.45 -2733.58

1,801.53 2,764.44 0 0 -1896.41 -2907.7 -1801.53 -2764.44

1,819.66 2,792.28 0 0 -1915.51 -2937 -1819.66 -2792.28

1,837.46 2,819.50 0 0 -1934.43 -2965.91 -1837.46 -2819.5

1,859.72 2,853.61 0 0 -1957.97 -3001.96 -1859.72 -2853.61

1,882.12 2,887.98 0 0 -1981.6 -3038.19 -1882.12 -2887.98

1,903.99 2,921.49 0 0 -2004.67 -3073.52 -1903.99 -2921.49

1,927.09 2,956.98 0 0 -2028.88 -3110.68 -1927.09 -2956.98

1,950.08 2,992.35 0 0 -2052.9 -3147.6 -1950.08 -2992.35

1,970.80 3,024.14 0 0 -2074.71 -3181.04 -1970.8 -3024.14

1,991.74 3,056.27 0 0 -2096.75 -3214.84 -1991.74 -3056.27

2,012.90 3,088.74 0 0 -2119.03 -3248.99 -2012.9 -3088.74

2,034.29 3,121.56 0 0 -2141.54 -3283.51 -2034.29 -3121.56

2,055.90 3,154.72 0 0 -2164.3 -3318.39 -2055.9 -3154.72

2,077.74 3,188.24 0 0 -2187.29 -3353.65 -2077.74 -3188.24

2,099.82 3,222.11 0 0 -2210.53 -3389.28 -2099.82 -3222.11

2,122.13 3,256.35 0 0 -2234.01 -3425.29 -2122.13 -3256.35

2,144.67 3,290.94 0 0 -2257.75 -3461.68 -2144.67 -3290.94

2,167.46 3,325.91 0 0 -2281.74 -3498.46 -2167.46 -3325.91

2,190.49 3,361.24 0 0 -2305.98 -3535.63 -2190.49 -3361.24

2,209.92 3,391.18 0 0 -2326.09 -3566.6 -2209.92 -3391.18

2,225.28 3,414.96 0 0 -2341.71 -3590.77 -2225.28 -3414.96

2,236.05 3,431.71 0 0 -2352.47 -3607.51 -2236.05 -3431.71

2,241.71 3,440.61 0 0 -2358.03 -3616.24 -2241.71 -3440.61

3,440.61
Model Years

Net Effect 

on Car 

Sales, 3%

Net Effect 

on Truck 

Sales, 3%

Net Effect 

on Car 

Sales, 7%

Net Effect 

on Truck 

Sales, 7%

2012 67472 62058 62808 58321

2013 75971 190246 70454 92263

2014 113958 254905 106113 127685

2015 222163 352830 208406 194192

2016 360495 488041 339406 280020

2017 689924 479403 655269 455687

2018 698276 467069 663253 443997

2019 722074 464193 685894 441287

2020 759614 465458 721656 442553

2021 768199 460018 729825 437388

2022 775245 454384 736530 432039

2023 789428 454883 749952 432483

2024 813458 462981 772673 440121

2025 840753 471335 798569 448045

2026 863782 478879 820494 455244

2027 886067 486266 841701 462288

2028 908689 492410 863227 468150

2029 929339 497571 882838 473053

2030 951586 506502 903887 481499

2031 973188 512678 924353 487342

2032 997804 519887 947713 494184

2033 1024196 529105 972757 502933

2034 1053264 538266 1000425 511671

2035 1082409 546342 1028198 519395

2036 1103633 557055 1048359 529579

2037 1125272 567977 1068914 539963

2038 1147336 579114 1089873 550550

2039 1169832 590469 1111243 561345

2040 1192770 602047 1133032 572352

2041 1216157 613851 1155248 583574

2042 1240003 625887 1177899 595017

2043 1264316 638159 1200995 606684

2044 1289106 650672 1224543 618579

2045 1314383 663430 1248554 630708

2046 1340154 676438 1273035 643075

2047 1363858 688430 1295742 654570

2048 1385222 699256 1316345 665017

2049 1403957 708760 1334475 674221

2050 1419781 716789 1349748 681977

crease in 

se in price, 

se in price, 

se in price, 

0

200000

400000

600000

800000

1000000

1200000

1400000

1600000

2010 2020 2030 2040 2050
Net Effect 

on Car 

Sales, 3%

Net Effect 

on Truck 

Sales, 3%

Net Effect 

on Car 

Sales, 7%

Net Effect 

on Truck 

Sales, 7%

Percent 

Effect on 

Car Sales, 

3%

Percent 

Effect on 

Truck 

Sales, 3%

Percent 

Effect on 

Car Sales, 

7%

Percent 

Effect on 

Truck 

Sales, 7%

67472 62058.39 62807.6 58321 0.0073957 0.0107023 0.0068844 0.0100578

75971 190246 70454.26 92263 0.007754 0.0315056 0.0071909 0.0152791

113958 254905.3 106112.7 127685 0.0111374 0.0428569 0.0103707 0.0214675

222163 352829.6 208406.1 194192 0.0209054 0.0605552 0.0196109 0.0333287

360495 488041 339406.4 280020 0.0332795 0.0860791 0.0313327 0.049389

689924 479402.7 655269.4 455687 0.0645109 0.0873188 0.0612706 0.0829992

698276 467068.9 663252.8 443997 0.0653287 0.0884279 0.062052 0.0840598

722074 464192.9 685893.8 441287 0.0660576 0.0894156 0.0627477 0.0850033

759614 465458 721655.8 442553 0.0667086 0.0903008 0.0633752 0.0858571

768199 460017.7 729825.3 437388 0.0673174 0.0911248 0.0639547 0.0866421

775245 454384.4 736530.4 432039 0.0679667 0.0920047 0.0645726 0.0874801

789428 454883.1 749952.4 432483 0.0685741 0.0928255 0.0651451 0.0882545

813458 462981.3 772672.9 440121 0.0692632 0.0937541 0.0657905 0.0891248

840753 471334.7 798568.5 448045 0.0700787 0.0948571 0.0665626 0.0901699

863782 478879.4 820493.9 455244 0.0708217 0.0958645 0.0672725 0.0911332

886067 486266 841700.6 462288 0.0715756 0.0968855 0.0679917 0.092108

908689 492410.1 863227.2 468150 0.0723794 0.097975 0.0687582 0.0931479

929339 497570.6 882837.7 473053 0.0731082 0.0989621 0.0694501 0.0940857

951586 506502.4 903886.7 481499 0.0738303 0.0999364 0.0701295 0.095003

973188 512677.7 924352.8 487342 0.0747289 0.1011511 0.070979 0.0961523

997804 519887.1 947712.6 494184 0.0756309 0.1023718 0.0718341 0.0973106

1024196 529105 972756.8 502933 0.0765111 0.1035623 0.0726684 0.0984397

1053264 538265.9 1000425 511671 0.0774351 0.1048142 0.0735504 0.0996355

1082409 546342.4 1028198 519395 0.078352 0.1060583 0.0744278 0.1008272

1103633 557054.8 1048359 529579 0.0791844 0.1071851 0.0752186 0.1018984

1125272 567977.3 1068914 539963 0.0800257 0.1083238 0.0760177 0.102981

1147336 579113.9 1089873 550550 0.0808759 0.1094747 0.0768254 0.1040751

1169832 590468.9 1111243 561345 0.0817352 0.1106378 0.0776416 0.1051809

1192770 602046.5 1133032 572352 0.0826036 0.1118133 0.0784665 0.1062984

1216157 613851.2 1155248 583574 0.0834812 0.1130012 0.0793001 0.1074277

1240003 625887.3 1177899 595017 0.0843681 0.1142018 0.0801427 0.1085691

1264316 638159.4 1200995 606684 0.0852645 0.1154151 0.0809941 0.1097226

1289106 650672.1 1224543 618579 0.0861704 0.1166414 0.0818546 0.1108883

1314383 663430.1 1248554 630708 0.0870859 0.1178806 0.0827243 0.1120664

1340154 676438.4 1273035 643075 0.0880111 0.119133 0.0836032 0.1132571

1363858 688429.6 1295742 654570 0.0887787 0.1201767 0.0843448 0.1142659

1385222 699255.5 1316345 665017 0.0893749 0.1209911 0.0849309 0.1150669

1403957 708759.5 1334475 674221 0.0897856 0.1215551 0.0853421 0.1156316

1419781 716788.9 1349748 681977 0.0899976 0.1218491 0.0855583 0.1159314
Net Effect on Car 

Sales, 3%

Net Effect on Truck 

Sales, 3%

Net Effect on Car 

Sales, 7%

Net Effect on Truck 

Sales, 7%
Difference 

in sales 

between 

3% & 7%, 

cars

Difference 

in sales 

between 

3% & 7%, 

trucks

Net Effect 

on Car 

Sales, 3%

Percent 

Effect on 

Car Sales, 

3%

Net Effect 

on Truck 

Sales, 3%

Percent 

Effect on 

Truck 

Sales, 3%

Net Effect 

on Car 

Sales, 7%

Percent 

Effect on 

Car Sales, 

7%

4665 3737 67,472 0.007396 62058.39 0.010702 62807.6 0.006884

5517 97983 75,971 0.007754 190246 0.031506 70454.26 0.007191

7845 127221 113,958 0.011137 254905.3 0.042857 106112.7 0.010371

13756 158637 222,163 0.020905 352829.6 0.060555 208406.1 0.019611

21089 208021 360,495 0.03328 488041 0.086079 339406.4 0.031333

34654 23716 689,924 0.064511 479402.7 0.087319 655269.4 0.061271

35024 23072 698,276 0.065329 467068.9 0.088428 663252.8 0.062052

36180 22906 722,074 0.066058 464192.9 0.089416 685893.8 0.062748

37958 22905 759,614 0.066709 465458 0.090301 721655.8 0.063375

38374 22629 768,199 0.067317 460017.7 0.091125 729825.3 0.063955

38715 22345 775,245 0.067967 454384.4 0.092005 736530.4 0.064573

39475 22400 789,428 0.068574 454883.1 0.092825 749952.4 0.065145

40785 22861 813,458 0.069263 462981.3 0.093754 772672.9 0.06579

42184 23290 840,753 0.070079 471334.7 0.094857 798568.5 0.066563

43288 23635 863,782 0.070822 478879.4 0.095865 820493.9 0.067273

44366 23978 886,067 0.071576 486266 0.096886 841700.6 0.067992

45462 24260 908,689 0.072379 492410.1 0.097975 863227.2 0.068758

46501 24518 929,339 0.073108 497570.6 0.098962 882837.7 0.06945

47699 25004 951,586 0.07383 506502.4 0.099936 903886.7 0.07013

48835 25336 973,188 0.074729 512677.7 0.101151 924352.8 0.070979

50091 25703 997,804 0.075631 519887.1 0.102372 947712.6 0.071834

51439 26172 1,024,196 0.076511 529105 0.103562 972756.8 0.072668

52840 26594 1,053,264 0.077435 538265.9 0.104814 1000425 0.07355

54211 26947 1,082,409 0.078352 546342.4 0.106058 1028198 0.074428

55274 27475 1,103,633 0.079184 557054.8 0.107185 1048359 0.075219

56358 28014 1,125,272 0.080026 567977.3 0.108324 1068914 0.076018

57463 28563 1,147,336 0.080876 579113.9 0.109475 1089873 0.076825

58589 29124 1,169,832 0.081735 590468.9 0.110638 1111243 0.077642

59738 29695 1,192,770 0.082604 602046.5 0.111813 1133032 0.078466

60909 30277 1,216,157 0.083481 613851.2 0.113001 1155248 0.0793

62104 30870 1,240,003 0.084368 625887.3 0.114202 1177899 0.080143

63321 31476 1,264,316 0.085264 638159.4 0.115415 1200995 0.080994

64563 32093 1,289,106 0.08617 650672.1 0.116641 1224543 0.081855

65829 32722 1,314,383 0.087086 663430.1 0.117881 1248554 0.082724

67120 33364 1,340,154 0.088011 676438.4 0.119133 1273035 0.083603

68115 33860 1,363,858 0.088779 688429.6 0.120177 1295742 0.084345

68876 34238 1,385,222 0.089375 699255.5 0.120991 1316345 0.084931

69482 34538 1,403,957 0.089786 708759.5 0.121555 1334475 0.085342

70034 34811 1,419,781 0.089998 716788.9 0.121849 1349748 0.085558

Net Effect 

on Truck 

Sales, 7%

Percent 

Effect on 

Truck 

Sales, 7% Model Years

Net Effect 

on Car 

Sales, 3%

Percent 

Effect on 

Car Sales, 

3%

Net Effect 

on Truck 

Sales, 3%

Percent 

Effect on 

Truck 

Sales, 3%

Net Effect 

on Car 

Sales, 7%

2011

58321 0.010058 2012 67,500 0.7 62,100 1.1 62,800

92263 0.015279 2013 76,000 0.8 190,200 3.2 70,500

127685 0.021467 2014 114,000 1.1 254,900 4.3 106,100

194192 0.033329 2015 222,200 2.1 352,800 6.1 208,400

280020 0.049389 2016 360,500 3.3 488,000 8.6 339,400

455687 0.082999 2017 689,900 6.5 479,400 8.7 655,300

443997 0.08406 2018 698,300 6.5 467,100 8.8 663,300

441287 0.085003 2019 722,100 6.6 464,200 8.9 685,900

442553 0.085857 2020 759,600 6.7 465,500 9 721,700

437388 0.086642 2021 768,200 6.7 460,000 9.1 729,800

432039 0.08748 2022 775,200 6.8 454,400 9.2 736,500

432483 0.088254 2023 789,400 6.9 454,900 9.3 750,000

440121 0.089125 2024 813,500 6.9 463,000 9.4 772,700

448045 0.09017 2025 840,800 7 471,300 9.5 798,600

455244 0.091133 2026 863,800 7.1 478,900 9.6 820,500

462288 0.092108 2027 886,100 7.2 486,300 9.7 841,700

468150 0.093148 2028 908,700 7.2 492,400 9.8 863,200

473053 0.094086 2029 929,300 7.3 497,600 9.9 882,800

481499 0.095003 2030 951,600 7.4 506,500 10 903,900

487342 0.096152 2031 973,200 7.5 512,700 10.1 924,400

494184 0.097311 2032 997,800 7.6 519,900 10.2 947,700

502933 0.09844 2033 1,024,200 7.7 529,100 10.4 972,800

511671 0.099636 2034 1,053,300 7.7 538,300 10.5 1,000,400

519395 0.100827 2035 1,082,400 7.8 546,300 10.6 1,028,200

529579 0.101898 2036 1,103,600 7.9 557,100 10.7 1,048,400

539963 0.102981 2037 1,125,300 8 568,000 10.8 1,068,900

550550 0.104075 2038 1,147,300 8.1 579,100 10.9 1,089,900

561345 0.105181 2039 1,169,800 8.2 590,500 11.1 1,111,200

572352 0.106298 2040 1,192,800 8.3 602,000 11.2 1,133,000

583574 0.107428 2041 1,216,200 8.3 613,900 11.3 1,155,200

595017 0.108569 2042 1,240,000 8.4 625,900 11.4 1,177,900

606684 0.109723 2043 1,264,300 8.5 638,200 11.5 1,201,000

618579 0.110888 2044 1,289,100 8.6 650,700 11.7 1,224,500

630708 0.112066 2045 1,314,400 8.7 663,400 11.8 1,248,600

643075 0.113257 2046 1,340,200 8.8 676,400 11.9 1,273,000

654570 0.114266 2047 1,363,900 8.9 688,400 12 1,295,700

665017 0.115067 2048 1,385,200 8.9 699,300 12.1 1,316,300

674221 0.115632 2049 1,404,000 9 708,800 12.2 1,334,500

681977 0.115931 2050 1,419,800 9 716,800 12.2 1,349,700

Percent 

Effect on 

Car Sales, 

7%

Net Effect 

on Truck 

Sales, 7%

Percent 

Effect on 

Truck 

Sales, 7%

Net Effect 

on Car 

Sales, 3%

Percent 

Effect on 

Car Sales, 

3%

Net Effect 

on Truck 

Sales, 3%

Percent 

Effect on 

Truck 

Sales, 3%

Net Effect 

on Car 

Sales, 7%

0.7 58,300 1 2012 67,500 0.7 62,100 1.1 62,800

0.7 92,300 1.5 2013 76,000 0.8 190,200 3.2 70,500

1 127,700 2.1 2014 114,000 1.1 254,900 4.3 106,100

2 194,200 3.3 2015 222,200 2.1 352,800 6.1 208,400

3.1 280,000 4.9 2016 360,500 3.3 488,000 8.6 339,400

6.1 455,700 8.3 2020 759,600 6.7 465,500 9 721,700

6.2 444,000 8.4 2030 951,600 7.4 506,500 10 903,900

6.3 441,300 8.5 2040 1,192,800 8.3 602,000 11.2 1,133,000

6.3 442,600 8.6 2050 1,419,800 9 716,800 12.2 1,349,700

6.4 437,400 8.7

6.5 432,000 8.7

6.5 432,500 8.8

6.6 440,100 8.9

6.7 448,000 9

6.7 455,200 9.1

6.8 462,300 9.2

6.9 468,100 9.3

6.9 473,100 9.4

7 481,500 9.5

7.1 487,300 9.6

7.2 494,200 9.7

7.3 502,900 9.8

7.4 511,700 10

7.4 519,400 10.1

7.5 529,600 10.2

7.6 540,000 10.3

7.7 550,600 10.4

7.8 561,300 10.5

7.8 572,400 10.6

7.9 583,600 10.7

8 595,000 10.9

8.1 606,700 11

8.2 618,600 11.1

8.3 630,700 11.2

8.4 643,100 11.3

8.4 654,600 11.4

8.5 665,000 11.5

8.5 674,200 11.6

8.6 682,000 11.6

Percent 

Effect on 

Car Sales, 

7%

Net Effect 

on Truck 

Sales, 7%

Percent 

Effect on 

Truck 

Sales, 7%

0.7 58,300 1

0.7 92,300 1.5

1 127,700 2.1

2 194,200 3.3

3.1 280,000 4.9

6.3 442,600 8.6

7 481,500 9.5

7.8 572,400 10.6

8.6 682,000 11.6
From http://www.kiplinger.com/features/archives/2006/04/cartax.html, accessed April 23, 2009

Rank State Tax Rate

5-year Fees & 

Taxes State Tax Rate

5-year Fees & 

Taxes State Tax Rate

1 Oregon 0.00% $220 Oregon 0.00% $220 Oregon 0.00%

2 Alaska 0.00% $315 Alaska 0.00% $315 Alaska 0.00%

3 Alabama 2.00% $508 Alabama 2.00% $652 Alabama 2.00%

4 Delaware 2.75% $695 Delaware 2.75% $929 Montana 1.50%

5 Virginia 3.00% $725 Montana 1.50% $989 Delaware 2.75%

6

North 

Carolina 3.00% $748 Virginia 3.00% $996 

North 

Carolina 3.00%

7 South Dakota 3.00% $793 

North 

Carolina 3.00% $1,059 Virginia 3.00%

8 Wyoming 4.00% $841 South Dakota 3.00% $1,124 New Mexico 3.00%

9 New Mexico 3.00% $851 New Mexico 3.00% $1,132 South Dakota 3.00%

10 Louisiana 4.00% $870 Georgia 4.00% $1,163 Oklahoma 3.25%

11 Georgia 4.00% $875 Louisiana 4.00% $1,185 Wyoming 4.00%

12 New York 4.25% $891 New York 4.25% $1,301 Georgia 4.00%

13 Hawaii 4.00% $1,015 Missouri 4.23% $1,307 New York 4.25%

14 Mississippi 5.00% $1,076 Wyoming 4.00% $1,354 Hawaii 4.00%

15 Missouri 4.23% $1,086 Oklahoma 3.25% $1,367 Missouri 4.23%

16 Maine 5.00% $1,094 Mississippi 5.00% $1,437 Louisiana 4.00%

17

Massachusett

s 5.00% $1,104 Hawaii 4.00% $1,456 Mississippi 5.00%

18 West Virginia 5.00% $1,111 West Virginia 5.00% $1,471 Maine 5.00%

19 Oklahoma 3.25% $1,114 Maine 5.00% $1,484 

Massachusett

s 5.00%

20 Nebraska 5.50% $1,133 Idaho 0.00% $1,557 West Virginia 5.00%

21 Kansas 5.30% $1,178 Kansas 5.30% $1,609 

South 

Carolina 5.00%

22 Idaho 0.00% $1,197 Iowa 5.00% $1,646 Idaho 0.00%

23 Kentucky 6.00% $1,216 Kentucky 6.00% $1,693 Wisconsin 5.00%

24 Wisconsin 5.00% $1,266 Arkansas 6.00% $1,694 North Dakota 5.00%

25 Arkansas 6.00% $1,281 Wisconsin 5.00% $1,739 Kansas 5.30%

26 Ohio 6.00% $1,313 North Dakota 5.00% $1,761 Maryland 5.00%

27 North Dakota 5.00% $1,316 Maryland 5.00% $1,793 Nebraska 5.50%

28 Pennsylvania 6.00% $1,343 Ohio 6.00% $1,820 Kentucky 6.00%

29 Maryland 5.00% $1,353 

Massachusett

s 5.00% $1,877 Arkansas 6.00%

30 Florida 6.00% $1,354 Texas 6.25% $1,958 Ohio 6.00%

31 Montana 1.50% $1,381 Tennessee 7.00% $1,959 Pennsylvania 6.00%

32 Vermont 6.00% $1,407 Connecticut 6.00% $1,972 Florida 6.00%

33 Washington 7.00% $1,450 Vermont 6.00% $1,989 Connecticut 6.00%

34 Tennessee 7.00% $1,455 Florida 6.00% $1,992 New Jersey 6.00%

35 New Jersey 6.00% $1,455 Pennsylvania 6.00% $2,000 Vermont 6.00%

36 Rhode Island 7.00% $1,499 Washington 7.00% $2,018 Utah 5.75%

37 Texas 6.25% $1,506 Illinois 6.25% $2,088 Texas 6.25%

38 Connecticut 6.00% $1,540 Nebraska 5.50% $2,094 Illinois 6.25%

39 Michigan 6.00% $1,571 Rhode Island 7.00% $2,134 Washington 7.00%

40

South 

Carolina 5.00% $1,633 Michigan 6.00% $2,170 Tennessee 7.00%

41 Illinois 6.25% $1,638 New Jersey 6.00% $2,232 Minnesota 6.50%

2006 Toyota Camry LE 4D Sedan a/t

2006 Ford F150 XLT Scb Styleside 4WD 

145 2006 Audi A8 LW12 4D Sdn Tip Quattro
42 DC 6.00% $1,651 

South 

Carolina 5.00% $2,233 Rhode Island 7.00%

43 Colorado 2.90% $1,790 Utah 5.75% $2,303 DC 6.00%

44 Utah 5.75% $1,889 Minnesota 6.50% $2,399 Michigan 6.00%

45 Minnesota 6.50% $1,931 Colorado 2.90% $2,720 Indiana 6.00%

46 Iowa 5.00% $2,043 California 7.90% $2,970 Colorado 2.90%

47

New 

Hampshire 0.00% $2,045 DC 6.00% $3,021 

New 

Hampshire 0.00%

48 California 7.90% $2,212 

New 

Hampshire 0.00% $3,077 Iowa 5.00%

49 Arizona 0.00% $2,378 Arizona 0.00% $3,453 California 7.90%

50 Indiana 6.00% $2,504 Nevada 6.50% $3,575 Arizona 0.00%

51 Nevada 6.50% $2,507 Indiana 6.00% $3,761 Nevada 6.50%

*California's sales tax rate includes a 0.65% value tax.

*DC has no sales tax but has a 6% value tax.

*Fees and taxes for the Audi include a $1,700 federal gas-guzzler tax.

© 2006 - Vincentric, LLC
5-year Fees & 

Taxes State Tax Rate State Tax Rate State

$1,920 Alabama 2.00% Alabama 2.00% Alabama

$2,015 Alaska 0.00% Alaska 0.00% Alaska

$4,085 Arizona 0.00% Arizona 0.00% Arizona

$4,488 Arkansas 6.00% Arkansas 6.00% Arkansas

$4,975 California 7.90% California 7.90% California

$5,262 Colorado 2.90% Colorado 2.90% Colorado

$5,265 Connecticut 6.00% Connecticut 6.00% Connecticut

$5,366 DC 6.00% DC 6.00% DC

$5,372 Delaware 2.75% Delaware 2.75% Delaware

$6,098 Florida 6.00% Florida 6.00% Florida

$6,293 Georgia 4.00% Georgia 4.00% Georgia

$6,327 Hawaii 4.00% Hawaii 4.00% Hawaii

$6,425 Idaho 0.00% Idaho 0.00% Idaho

$6,586 Illinois 6.25% Illinois 6.25% Illinois

$6,750 Indiana 6.00% Indiana 6.00% Indiana

$6,792 Iowa 5.00% Iowa 5.00% Iowa

$7,467 Kansas 5.30% Kansas 5.30% Kansas

$7,485 Kentucky 6.00% Kentucky 6.00% Kentucky

$7,495 Louisiana 4.00% Louisiana 4.00% Louisiana

$7,502 Maine 5.00% Maine 5.00% Maine

$7,567 Maryland 5.00% Maryland 5.00% Maryland

$7,588 

Massachusett

s 5.00%

Massachusett

s 5.00%

Massachusett

s

$7,657 Michigan 6.00% Michigan 6.00% Michigan

$7,707 Minnesota 6.50% Minnesota 6.50% Minnesota

$7,900 Mississippi 5.00% Mississippi 5.00% Mississippi

$7,900 Missouri 4.23% Missouri 4.23% Missouri

$7,992 Montana 1.50% Montana 1.50% Montana

$8,545 Nebraska 5.50% Nebraska 5.50% Nebraska

$8,635 Nevada 6.50% Nevada 6.50% Nevada

$8,642 

New 

Hampshire 0.00%

New 

Hampshire 0.00%

New 

Hampshire

$8,672 New Jersey 6.00% New Jersey 6.00% New Jersey

$8,733 New Mexico 3.00% New Mexico 3.00% New Mexico

$8,869 New York 4.25% New York 4.25% New York

$8,909 

North 

Carolina 3.00%

North 

Carolina 3.00%

North 

Carolina

$8,920 North Dakota 5.00% North Dakota 5.00% North Dakota

$8,983 Ohio 6.00% Ohio 6.00% Ohio

$9,069 Oklahoma 3.25% Oklahoma 3.25% Oklahoma

$9,201 Oregon 0.00% Oregon 0.00% Oregon

$9,298 Pennsylvania 6.00% Pennsylvania 6.00% Pennsylvania

$9,722 Rhode Island 7.00% Rhode Island 7.00% Rhode Island

$9,729 

South 

Carolina 5.00%

South 

Carolina 5.00%

South 

Carolina

A8 LW12 4D Sdn Tip Quattro
$9,766 South Dakota 3.00% South Dakota 3.00% South Dakota

$10,322 Tennessee 7.00% Tennessee 7.00% Tennessee

$10,859 Texas 6.25% Texas 6.25% Texas

$11,243 Utah 5.75% Utah 5.75% Utah

$11,470 Vermont 6.00% Vermont 6.00% Vermont

$12,548 Virginia 3.00% Virginia 3.00% Virginia

$13,356 Washington 7.00% Washington 7.00% Washington

$13,786 West Virginia 5.00% West Virginia 5.00% West Virginia

$15,416 Wisconsin 5.00% Wisconsin 5.00% Wisconsin

$15,509 Wyoming 4.00% Wyoming 4.00% Wyoming
U.S. Census Bureau, “Population, Population change and estimated components of population change: A

Tax Rate Population Pop-weighted sales tax

2.00% United States2.98E+08 Alabama 4587564 91751.28

0.00% Northeast 54627987 Alaska 676301 0

0.00% Midwest 66047830 Arizona 6178251 0

6.00% South 1.09E+08 Arkansas 2804199 168251.9

7.90% West 68970534 California 36121296 2853582

2.90% Alabama 4587564 Colorado 4751474 137792.7

6.00% Alaska 676301 Connecticut 3487896 209273.8

6.00% Arizona 6178251 District of Columbia 585419 35125.14

2.75% Arkansas 2804199 Delaware 850366 23385.07

6.00% California 36121296 Florida 18019093 1081146

4.00% Colorado 4751474 Georgia 9318715 372748.6

4.00% Connecticut 3487896 Hawaii 1275264 51010.56

0.00% Delaware 850366 Idaho 1461183 0

6.25% District of Columbia 585419 Illinois 12759673 797479.6

6.00% Florida 18019093 Indiana 6294124 377647.4

5.00% Georgia 9318715 Iowa 2967270 148363.5

5.30% Hawaii 1275264 Kansas 2756267 146082.2

6.00% Idaho 1461183 Kentucky 4199440 251966.4

4.00% Illinois 12759673 Louisiana 4243634 169745.4

5.00% Indiana 6294124 Maine 1313355 65667.75

5.00% Iowa 2967270 Maryland 5602258 280112.9

5.00% Kansas 2756267 Massachusetts6443424 322171.2

6.00% Kentucky 4199440 Michigan 10083878 605032.7

6.50% Louisiana 4243634 Minnesota 5143134 334303.7

5.00% Maine 1313355 Mississippi 2896713 144835.7

4.23% Maryland 5602258 Missouri 5832977 246734.9

1.50% Massachusetts6443424 Montana 945428 14181.42

5.50% Michigan 10083878 Nebraska 1759779 96787.85

6.50% Minnesota 5143134 Nevada 2484196 161472.7

0.00% Mississippi 2896713 New Hampshire1308824 0

6.00% Missouri 5832977 New Jersey 8640218 518413.1

3.00% Montana 945428 New Mexico 1937916 58137.48

4.25% Nebraska 1759779 New York 19367028 823098.7

3.00% Nevada 2484196 North Carolina8845343 265360.3

5.00% New Hampshire1308824 North Dakota 636453 31822.65

6.00% New Jersey 8640218 Ohio 11458390 687503.4

3.25% New Mexico 1937916 Oklahoma 3568132 115964.3

0.00% New York 19367028 Oregon 3680968 0

6.00% North Carolina8845343 Pennsylvania12388055 743283.3

7.00% North Dakota 636453 Rhode Island1058991 74129.37

5.00% Ohio 11458390 South Carolina4324799 216240
3.00% Oklahoma 3568132 South Dakota 787380 23621.4

7.00% Oregon 3680968 Tennessee 6068306 424781.4

6.25% Pennsylvania12388055 Texas 23367534 1460471

5.75% Rhode Island1058991 Utah 2585155 148646.4

6.00% South Carolina4324799 Vermont 620196 37211.76

3.00% South Dakota 787380 Virginia 7628347 228850.4

7.00% Tennessee 6068306 Washington 6360529 445237

5.00% Texas 23367534 West Virginia1806760 90338

5.00% Utah 2585155 Wisconsin 5568505 278425.3

4.00% Vermont 620196 Wyoming 512573 20502.92

Virginia 7628347

Washington 6360529 0.053219

West Virginia1806760

Wisconsin 5568505

Wyoming 512573

Puerto Rico Commonwealth 3926698
ponents of population change: April 1, 2000 to July 1, 2008” (NST-EST2008-alldata), http://www.census.gov/popest/states/state

w.census.gov/popest/states/states.html, accessed April 23, 2009
From "economic and other outputs-02.04.10.xls", sheet "Sales" From sheet "CY_Economic Outputs"

Sales

Model YearsCar Truck Total

Gasoline 

Prices (w/ 

tax)

2011 7,922,992 5,457,758 13,380,750 2.47

2012 9,123,197 5,798,588 14,921,784 2.61

2013 9,797,738 6,038,484 15,836,222 2.84

2014 10,231,974 5,947,819 16,179,793 2.95

2015 10,627,055 5,826,579 16,453,634 3.00

2016 10,832,348 5,669,683 16,502,032 3.07

2017 10,694,686 5,490,258 16,184,943 3.13

2018 10,688,658 5,281,918 15,970,576 3.19

2019 10,930,973 5,191,411 16,122,384 3.22

2020 11,387,037 5,154,530 16,541,566 3.27

2021 11,411,597 5,048,217 16,459,813 3.29

2022 11,406,245 4,938,711 16,344,956 3.34

2023 11,512,039 4,900,413 16,412,452 3.37

2024 11,744,448 4,938,251 16,682,698 3.38

2025 11,997,261 4,968,893 16,966,155 3.42

2026 12,196,567 4,995,378 17,191,944 3.46

2027 12,379,457 5,018,975 17,398,432 3.49

2028 12,554,527 5,025,873 17,580,400 3.54

2029 12,711,837 5,027,891 17,739,728 3.59

2030 12,888,819 5,068,246 17,957,064 3.60

2031 13,022,913 5,068,435 18,091,348 3.64

2032 13,193,076 5,078,420 18,271,496 3.69

2033 13,386,235 5,109,052 18,495,287 3.72

2034 13,601,889 5,135,430 18,737,318 3.77

2035 13,814,706 5,151,342 18,966,049 3.83

2036 13,937,501 5,197,131 19,134,632 3.87

2037 14,061,386 5,243,327 19,304,713 3.91

2038 14,186,373 5,289,933 19,476,306 3.95

2039 14,312,471 5,336,953 19,649,424 3.99

2040 14,439,690 5,384,392 19,824,082 4.04

2041 14,568,040 5,432,252 20,000,291 4.08

2042 14,697,530 5,480,537 20,178,067 4.12

2043 14,828,171 5,529,252 20,357,423 4.17

2044 14,959,974 5,578,399 20,538,373 4.21

2045 15,092,948 5,627,984 20,720,932 4.26

2046 15,227,104 5,678,009 20,905,113 4.30

2047 15,362,453 5,728,479 21,090,932 4.35

2048 15,499,005 5,779,398 21,278,402 4.39

2049 15,636,770 5,830,769 21,467,539 4.44

2050 15,775,760 5,882,596 21,658,356 4.49

Adjusting Fixed Costs: Calculations

Financing Calculation
Converting PV to 5 years of AV @ 6.54%

r

0.0654 0.240894369 1.20447185

Converting 5 years of AV to PV @ 3%

r 3% Discount Rate7% Discount Rate

0.03 4.579707187 1.10322567 0.072257971 -0.0086

0.07 4.100197436 0.98771447

Sales Tax 0.01228553 0.053219373 0.053219

Insurance Cost

0.090579172 0.090579172 0.081095

0.081095248

Resale value

r

0.03 0.301913075 0.301913075 0.249545

0.07 0.249545163

Total Adjustment Factor 0.914143441 0.87617

nomic Outputs" From "economic and other outputs-02.04.10", sheet "tables_for_gloria"
Car Fuel Savings includign A/C

2012 2013 2014 2015

2012 353,739,179.03

2013 345,306,742.40 481,750,884.18

2014 335,935,588.49 470,266,903.77 640,692,248.47

2015 323,788,990.12 457,504,501.57 625,419,422.89 927,734,714.78

2016 311,251,306.82 440,962,272.57 608,446,392.98 905,619,369.19

2017 297,200,614.64 423,887,432.20 586,446,479.25 881,042,095.01

2018 281,462,281.19 404,752,052.85 563,738,232.67 849,185,796.24
2019 264,902,954.99 383,318,305.88 538,289,625.05 816,303,817.85

2020 246,916,669.84 360,766,463.99 509,784,362.29 779,453,743.91

2021 229,248,808.36 336,271,272.93 479,792,117.82 738,177,574.45

2022 209,933,031.79 312,209,737.21 447,215,365.91 694,748,226.85

2023 184,653,083.40 285,903,936.24 415,215,342.82 647,576,462.69

2024 151,178,120.68 251,475,639.31 380,230,616.63 601,239,812.97

2025 120,281,682.31 205,886,703.05 334,443,585.00 550,581,255.69

2026 93,765,957.37 163,809,411.68 273,813,746.97 484,280,752.08

2027 71,797,625.62 127,698,133.39 217,854,131.12 396,487,578.96

2028 54,276,514.14 97,779,866.29 169,828,861.55 315,456,977.48

2029 40,556,701.36 73,918,186.69 130,039,828.56 245,915,462.23

2030 29,983,377.32 55,233,425.91 98,305,598.99 188,300,176.17

2031 21,964,497.74 40,833,810.31 73,456,280.00 142,348,400.60

2032 16,116,035.12 29,913,045.65 54,305,880.07 106,366,108.13

2033 11,870,577.64 21,948,131.92 39,782,088.84 78,635,960.21

2034 8,826,591.85 16,166,321.44 29,189,355.85 57,605,230.80

2035 6,485,983.28 12,020,773.15 21,499,985.11 42,266,749.43

2036 4,770,453.20 8,833,141.37 15,986,719.34 31,132,392.50

2037 3,518,802.12 6,496,792.50 11,747,410.11 23,149,077.50

2038 - 4,792,191.91 8,640,242.77 17,010,476.08

2039 - - 6,373,252.88 12,511,237.94

2040 - - - 9,228,592.92

2041 - - - -

2042 - - - -

2043 - - - -

2044 - - - -

2045 - - - -

2046 - - - -

2047 - - - -

2048 - - -

2049 - -

2050 -

2051

SUM 4,019,732,170.82 5,474,399,337.98 7,280,537,173.96 ##############

Truck Fuel Savings includign A/C

2016 2012 2013 2014

2012 275,173,271.49

2013 263,276,172.92 426,719,983.85

2014 254,525,873.12 408,270,773.01 558,731,001.04

2015 243,261,797.23 394,701,403.52 534,574,302.42

 1,257,021,532.91 2016 231,455,833.82 377,233,841.16 516,807,083.44

 1,227,056,646.22 2017 217,417,064.56 358,925,956.50 493,935,718.21

 1,193,756,002.86 2018 203,203,330.64 337,155,588.47 469,964,066.74
 1,150,592,744.14 2019 187,369,574.47 315,113,897.16 441,458,770.57

 1,106,039,754.78 2020 171,395,116.33 290,559,985.57 412,598,213.96

 1,056,110,248.32 2021 156,005,018.15 265,787,882.95 380,448,251.18

 1,000,183,663.95 2022 140,056,957.36 241,921,965.99 348,012,597.30

 941,339,660.13 2023 125,821,826.43 217,190,798.58 316,763,468.66

 877,424,919.90 2024 111,563,745.74 195,115,926.25 284,381,413.80

 814,641,706.63 2025 96,950,970.67 173,005,464.97 255,477,411.22

 746,002,583.49 2026 83,614,225.28 150,344,967.80 226,526,809.81

 656,169,617.93 2027 72,026,462.73 129,663,250.61 196,856,012.23

 537,215,452.15 2028 62,060,523.65 111,693,736.99 169,776,154.27

 427,424,140.85 2029 52,934,206.29 96,239,236.85 146,247,553.06

 333,199,810.65 2030 44,937,295.01 82,086,764.93 126,012,015.33

 255,134,762.47 2031 38,191,938.56 69,685,699.12 107,481,304.08

 192,873,029.19 2032 32,490,940.73 59,225,459.36 91,243,817.72

 144,119,311.43 2033 27,987,343.82 50,384,739.88 77,547,575.57

 106,546,724.69 2034 23,872,978.82 43,400,868.25 65,971,871.99

 78,051,423.93 2035 20,958,796.08 37,020,591.00 56,827,454.73

 57,268,757.23 2036 17,951,821.84 32,501,474.71 48,473,361.11

 42,182,411.76 2037 15,694,415.31 27,838,463.68 42,556,201.23

 31,365,527.68 2038 13,776,567.28 24,337,831.25 36,450,631.02

 23,048,113.19 2039 12,023,682.53 21,363,763.04 31,867,035.37

 16,951,931.67 2040 10,482,804.16 18,645,508.65 27,972,902.98

 12,504,156.45 2041 9,133,507.02 16,256,019.34 24,413,723.53

 - 2042 7,951,257.28 14,163,621.14 21,285,016.64

 - 2043 6,921,055.37 12,330,268.71 18,545,309.62

 - 2044 6,007,905.62 10,732,701.68 16,144,787.31

 - 2045 5,224,721.66 9,316,651.20 14,052,993.49

 - 2046 4,532,825.48 8,102,142.81 12,198,870.56

 - 2047 3,925,387.31 7,029,197.29 10,608,639.23

 - 2048 6,087,223.51 9,203,764.97

 - 2049 7,970,380.15

 - 2050

14,284,224,634.63
Updated by Todd Sherwood 2/9/10

Technology Costs

$/car $/truck $/vehicle

Year

$342 $314 $331 2012

$507 $496 $503 2013

$631 $652 $639 2014

$749 $820 $774 2015

$869 $1,098 $948 2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050
2015 2016

 759,927,601.87

 727,072,181.25 1,033,351,903.70

 702,907,064.08 988,675,001.10

 671,799,819.81 955,815,200.02
 639,196,081.01 913,515,473.04

 600,426,151.80 869,180,808.17

 561,173,034.41 816,461,338.51

 517,446,010.01 763,084,828.05

 473,330,418.39 703,624,685.02

 430,828,614.58 643,636,167.07

 386,785,922.75 585,842,082.78

 347,473,714.69 525,952,694.20

 308,098,127.76 472,495,832.06

 267,743,005.15 418,952,787.16

 230,911,808.25 364,077,766.60

 198,910,660.17 313,994,591.13

 171,388,393.41 270,479,330.98

 146,184,853.72 233,054,467.51

 124,100,319.22 198,782,616.29

 105,472,119.90 168,751,997.96

 89,728,055.86 143,421,314.90

 77,290,773.76 122,012,487.91

 65,928,407.39 105,100,233.24

 57,880,504.01 89,649,652.31

 49,576,344.55 78,706,088.39

 43,342,216.06 67,414,066.67

 38,045,823.56 58,936,879.47

 33,204,999.08 51,734,828.56

 28,949,658.46 45,152,260.47

 25,223,394.87 39,365,835.13

 21,958,454.93 34,298,850.36

 19,113,415.26 29,859,174.93

 16,591,630.74 25,990,481.19

 14,428,764.03 22,561,350.80

 12,518,000.66 19,620,277.97

 10,840,479.34 17,022,016.02
$/car $/truck $/vehicle

$374 $358 $368

$531 $539 $534

$663 $682 $670

$813 $886 $838

$968 $1,213 $1,050

$968 $1,213 $1,047

$968 $1,213 $1,044

$968 $1,213 $1,042

$968 $1,213 $1,040

$968 $1,213 $1,039

$890 $1,116 $955

$890 $1,116 $955

$890 $1,116 $955

$890 $1,116 $955

$890 $1,116 $954

$890 $1,116 $954

$890 $1,116 $954

$890 $1,116 $953

$890 $1,116 $953

$890 $1,116 $953

$890 $1,116 $953

$890 $1,116 $953

$890 $1,116 $953

$890 $1,116 $953

$890 $1,116 $953

$890 $1,116 $953

$890 $1,116 $953

$890 $1,116 $953

$890 $1,116 $953

$890 $1,116 $953

$890 $1,116 $953

$890 $1,116 $953

$890 $1,116 $953

$890 $1,116 $953

$890 $1,116 $953

$890 $1,116 $953

$890 $1,116 $953

$890 $1,116 $953

$890 $1,116 $953
Total Fuel Savings, Truck Truck Fleet

Vintage of New Vehicle2012 2013 2014 2015 2016

2012 275,173,271 0 0 0 0 5,798,588

2013 263,276,173 426,719,984 0 0 0 6,038,484

2014 254,525,873 408,270,773 558,731,001 0 0 5,947,819

2015 243,261,797 394,701,404 534,574,302 759,927,602 0 5,826,579

2016 231,455,834 377,233,841 516,807,083 727,072,181 1,033,351,904 5,669,683

2017 217,417,065 358,925,956 493,935,718 702,907,064 988,675,001 5,490,258

2018 203,203,331 337,155,588 469,964,067 671,799,820 955,815,200 5,281,918

2019 187,369,574 315,113,897 441,458,771 639,196,081 913,515,473 5,191,411

2020 171,395,116 290,559,986 412,598,214 600,426,152 869,180,808 5,154,530

2021 5,048,217

2022 4,938,711

2023 4,900,413

2024 4,938,251

2025 4,968,893

2026 4,995,378

2027 5,018,975

2028 5,025,873

2029 5,027,891

2030 5,068,246

2031 5,068,435

2032 5,078,420

2033 5,109,052

2034 5,135,430

2035 5,151,342

2036 5,197,131

2037 5,243,327

2038 5,289,933

2039 5,336,953

2040 5,384,392

2041 5,432,252

2042 5,480,537

2043 5,529,252

2044 5,578,399

2045 5,627,984

2046 5,678,009

2047 5,728,479

2048 5,779,398

2049 5,830,769

2050 5,882,596

2051

r

Per-Vehicle Fuel Savings, PV 0.07

2012 573.6130116

2013 888.0328988

2014 1208.374678

2015 1707.587465
2016 2427.801301

2017 2463.249298

2018 2494.727763

2019 2522.728933

2020 2548.065849

2021 2571.365101

2022 2596.235742

2023 2619.215833

2024 2645.045313

2025 2676.063241

2026 2704.64965

2027 2733.580477

2028 2764.443898

2029 2792.276662

2030 2819.500254

2031 2853.607504

2032 2887.983332

2033 2921.492794

2034 2956.983808

2035 2992.348962

2036 3024.14092

2037 3056.270649

2038 3088.741737

2039 3121.557812

2040 3154.722539

2041 3188.239621

2042 3222.112803

2043 3256.345868

2044 3290.942638

2045 3325.90698

2046 3361.242797

2047 3391.18419

2048 3414.955051

2049 3431.714134

2050 3440.611217

2051 3440.611217

PV Fuel Savings, 3% New Trucks Total PV Fuel Savings, Trucks, 3% PV Fuel Savings, 7% Total PV Fuel Savings, Trucks, 7%

2012 604.6647775 5,530,250 3,343,947,234 573.613012 3,172,223,214

2013 935.0228856 5,736,884 5,364,118,130 888.032899 5,094,542,012

2014 1271.908126 5,774,258 7,344,325,059 1208.37468 6,977,466,571

2015 1797.157256 5,692,205 10,229,788,246 1707.58747 9,719,938,600

2016 2554.654226 5,520,158 14,102,095,689 2427.8013 13,401,847,464

2017 2591.447518 5,403,989 14,004,153,485 2463.2493 13,311,371,733

2018 2624.362925 5,282,864 13,864,152,355 2494.72776 13,179,307,427

2019 2653.675207 5,191,459 13,776,445,857 2522.72893 13,096,643,649

2020 2679.946062 5,088,666 13,637,351,160 2548.06585 12,966,256,767

2021 2704.401367 5,018,346 13,571,622,291 2571.3651 12,904,000,256

2022 2730.514148 4,966,015 13,559,774,455 2596.23574 12,892,945,865

2023 2754.874036 4,990,624 13,748,540,180 2619.21583 13,071,521,111

2024 2782.434318 5,057,793 14,072,977,200 2645.04531 13,378,092,035
2025 2815.168496 5,154,435 14,510,603,085 2676.06324 13,793,594,085

2026 2845.066667 5,196,282 14,783,768,238 2704.64965 14,054,121,843

2027 2875.368319 5,220,321 15,010,344,413 2733.58048 14,270,166,424

2028 2907.703135 5,211,789 15,154,335,544 2764.4439 14,407,698,615

2029 2936.996996 5,172,196 15,190,723,463 2792.27666 14,442,201,562

2030 2965.913396 5,250,009 15,571,071,397 2819.50025 14,802,401,115

2031 3001.961462 5,289,909 15,880,102,519 2853.6075 15,095,323,607

2032 3038.190773 5,330,112 16,193,897,589 2887.98333 15,393,275,082

2033 3073.520569 5,370,621 16,506,714,156 2921.49279 15,690,230,597

2034 3110.675239 5,411,438 16,833,225,371 2956.98381 16,001,533,759

2035 3147.596967 5,452,565 17,162,475,992 2992.34896 16,315,976,204

2036 3181.038344 5,494,004 17,476,637,875 3024.14092 16,614,642,773

2037 3214.835017 5,535,759 17,796,550,543 3056.27065 16,918,776,481

2038 3248.990759 5,577,830 18,122,319,263 3088.74174 17,228,477,406

2039 3283.509386 5,620,222 18,454,051,232 3121.55781 17,543,847,456

2040 3318.394754 5,662,936 18,791,855,608 3154.72254 17,864,990,405

2041 3353.650758 5,705,974 19,135,843,547 3188.23962 18,192,011,928

2042 3389.281336 5,749,339 19,486,128,241 3222.1128 18,525,019,632

2043 3425.290468 5,793,034 19,842,824,953 3256.34587 18,864,123,096

2044 3461.682177 5,837,061 20,206,051,055 3290.94264 19,209,433,904

2045 3498.460526 5,881,423 20,575,926,070 3325.90698 19,561,065,681

2046 3535.629623 5,926,122 20,952,571,706 3361.2428 19,919,134,135

2047 3566.603762 5,971,160 21,296,762,795 3391.18419 20,249,304,413

2048 3590.773211 6,016,541 21,604,034,681 3414.95505 20,546,217,492

2049 3607.511429 6,062,267 21,869,696,889 3431.71413 20,803,966,775

2050 3616.236589 6,108,340 22,089,202,825 3440.61122 21,016,423,334

2051 3616.236589 3440.61122

2012 0

2013 0

2014 0

2015 0

2016 0

2017 0

2018 0

2019 0

2020 0

2021 0

2022 0

2023 0

2024 0

2025 0

2026 0

2027 0

2028 0

2029 0

2030 0

2031 0

2032 0

2033 0
2034

0

20350

20360

20370

20380

20390

20400

20410

20420

20430

20440

20450

20460

20470

20480

20490

20500

20510
Gasoline 

Prices (w/ 

tax) Per Vehicle Fuel Savings, Truck

2012 2013 2014 2015 2016 2017 2018 2019

2.61 47.46

2.84 45.40 70.67

2.95 43.89 67.61 93.94

3.00 41.95 65.36 89.88 130.42

3.07 39.92 62.47 86.89 124.79 182.26

3.13 59.44 83.04 120.64 174.38 182

3.19 79.01 115.30 168.58 174 182

3.22 109.70 161.12 169 174 182

3.27 153.30 161 169 174

3.29 153 161 169

3.34 153 161

3.37 153

3.38

3.42

3.46

3.49

3.54

3.59

3.60

3.64

3.69

3.72

3.77

3.83

3.87

3.91

3.95

3.99

4.04

4.08

4.12

4.17

4.21

4.26

4.30

4.35

4.39

4.44

4.49

4.49

4.49

4.49

4.49

4.49

Per Vehicle Fuel Savings, Truck

Vintage of New Vehicle 2012 2013 2014 2015 2016 2017 2018 2019

2012 123.83
2013 129.14 201.00

2014 129.67 199.73 277.50

2015 126.04 196.38 270.03 391.85

2016 122.62 191.92 266.93 383.35 559.91

2017 186.34 260.33 378.18 546.65 571.36

2018 251.66 367.23 536.94 555.40 580.50

2019 353.44 519.11 543.14 561.82 587.20

2020 500.95 526.50 550.88 569.82

2021 505.11 530.88 555.46

2022 511.60 537.69

2023 515.93

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

PV 3% 604.66 935.02 1,271.91 1,797.16 2,554.65

PV 7% $573.61 $888.03 $1,208.37 $1,707.59 $2,427.80


2020 2021 2022 2023 2024 2025 2026 2027 2028

182

174 182

169 174 182

161 169 174 182

153 161 169 174 182

153 161 169 174 182

153 161 169 174 182

153 161 169 174 182

153 161 169 174 182

153 161 169 174

153 161 169

153 161

153

2020 2021 2022 2023 2024 2025 2026 2027 2028
595.57

574.55 600.52

562.59 581.93 608.23

542.24 567.35 586.86 613.38

518.22 544.65 569.87 589.46 616.10

524.17 550.91 576.42 596.23 623.18

529.95 556.98 582.77 602.81 630.05

535.12 562.41 588.46 608.69 636.19

542.88 570.57 596.99 617.51 645.42

549.60 577.63 604.38 625.15

552.27 580.44 607.31

558.58 587.07

565.75


2029 2030 2031 2032 2033 2034 2035 2036 2037

182

174 182

169 174 182

161 169 174 182

153 161 169 174 182

153 161 169 174 182

153 161 169 174 182

153 161 169 174 182

153 161 169 174 182

153 161 169 174

153 161 169

153 161

153

2029 2030 2031 2032 2033 2034 2035 2036 2037
653.40

628.19 656.58

614.25 635.37 664.08

594.61 622.14 643.53 672.61

570.80 599.91 627.69 649.27 678.61

577.61 607.07 635.18 657.02 686.71

586.96 616.90 645.46 667.65 697.82

593.19 623.45 652.32 674.75 705.24

599.50 630.08 659.25 681.91 712.73

605.87 636.77 666.25 689.16

612.30 643.53 673.33

618.81 650.37

625.38


2038 2039 2040 2041 2042 2043 2044 2045 2046

182

174 182

169 174 182

161 169 174 182

153 161 169 174 182

153 161 169 174 182

153 161 169 174 182

153 161 169 174 182

153 161 169 174 182

153 161 169 174

153 161 169

153 161

153

2038 2039 2040 2041 2042 2043 2044 2045 2046
720.30

696.48 727.95

680.49 703.88 735.69

657.28 687.72 711.36 743.51

632.03 664.27 695.02 718.92 751.40

638.74 671.32 702.41 726.56 759.39

645.53 678.45 709.87 734.27 767.46

652.39 685.66 717.41 742.08 775.61

659.32 692.95 725.03 749.96 783.85

666.32 700.31 732.74 757.93

673.40 707.75 740.52

680.56 715.27

687.79


2047 2048 2049 2050 2051

182

174 182

169 174 182

161 169 174 182

153 161 169 174 182

153 161 169 174

153 161 169

153 161

153

2047 2048 2049 2050 2051
792.18

765.98 800.59

748.39 774.12 809.10

722.87 756.34 782.34 817.70

687.79 722.87 756.34 782.34 817.70

687.79 722.87 756.34 782.34

687.79 722.87 756.34

687.79 722.87

687.79
Gasoline 

Prices (w/ 

tax)

2.50 Total Fuel Savings, Car

2.70 Vintage of New Vehicle2012 2013 2014 2015 2016

2.85 2012 353,739,179 0 0 0 0

3.00 2013 345,306,742 481,750,884 0 0 0

3.16 2014 335,935,588 470,266,904 640,692,248 0 0

3.27 2015 323,788,990 457,504,502 625,419,423 927,734,715 0

3.39 2016 311,251,307 440,962,273 608,446,393 905,619,369 1,257,021,533

3.48 2017 297,200,615 423,887,432 586,446,479 881,042,095 1,227,056,646

3.56 2018 281,462,281 404,752,053 563,738,233 849,185,796 1,193,756,003

3.62 2019 264,902,955 383,318,306 538,289,625 816,303,818 1,150,592,744

3.64 2020 246,916,670 360,766,464 509,784,362 779,453,744 1,106,039,755

3.67 2021

3.69 2022

3.69 2023

3.68 2024

3.72 2025

3.72 2026

3.76 2027

3.87 2028

3.82 2029

3.85 2030

3.88 2031

3.91 2032

3.93 2033

3.96 2034

3.99 2035

4.02 2036

4.05 2037

4.08 2038

4.11 2039

4.14 2040

4.17 2041

4.20 2042

4.23 2043

4.26 2044

4.29 2045

4.32 2046

4.36 2047

4.39 2048

4.42 2049

2050

2051

r

Per-Vehicle Fuel Savings, PV 0.07

2012 480.027757

2013 632.62596
2014 824.585566

2015 1170.07623

2016 1582.3386

2017 1605.34998

2018 1625.82478

2019 1644.05342

2020 1660.49378

2021 1675.67733

2022 1691.8656

2023 1706.86548

2024 1723.77648

2025 1744.00582

2026 1762.60751

2027 1781.45104

2028 1801.5347

2029 1819.66081

2030 1837.46369

2031 1859.71967

2032 1882.12494

2033 1903.9858

2034 1927.09459

2035 1950.0831

2036 1970.8016

2037 1991.74021

2038 2012.90129

2039 2034.28719

2040 2055.9003

2041 2077.74304

2042 2099.81784

2043 2122.12718

2044 2144.67354

2045 2167.45944

2046 2190.48743

2047 2209.91716

2048 2225.27577

2049 2236.04886

2050 2241.71358

2051 2241.71358

Per Car PV Fuel Savings, 3% New Cars Total PV Fuel Savings, Cars, 3% Per Car PV Fuel Savings, 7%

2012 506.41123 9,123,197 4,620,089,377 480.027757 4,379,387,756

2013 666.632564 9,797,738 6,531,491,113 632.62596 6,198,303,319

2014 868.635373 10,231,974 8,887,854,582 824.585566 8,437,138,104

2015 1232.435 10,627,055 13,097,155,049 1170.07623 12,434,464,927

2016 1666.34697 10,832,348 18,050,450,914 1582.3386 17,140,442,972

2017 1690.25021 10,694,686 18,076,694,929 1605.34998 17,168,713,575

2018 1711.67799 10,688,658 18,295,541,080 1625.82478 17,377,885,470

2019 1730.77455 10,930,973 18,919,050,039 1644.05342 17,971,103,642

2020 1747.83321 11,387,037 19,902,641,087 1660.49378 18,908,103,819

2021 1763.78296 11,411,597 20,127,579,795 1675.67733 19,122,153,845

2022 1780.79639 11,406,245 20,312,199,289 1691.8656 19,297,832,971
2023 1796.70978 11,512,039 20,683,793,215 1706.86548 19,649,502,135

2024 1814.76589 11,744,448 21,313,422,781 1723.77648 20,244,802,389

2025 1836.13215 11,997,261 22,028,557,476 1744.00582 20,923,293,751

2026 1855.60022 12,196,567 22,631,952,109 1762.60751 21,497,760,280

2027 1875.35134 12,379,457 23,215,831,651 1781.45104 22,053,396,940

2028 1896.41244 12,554,527 23,808,560,769 1801.5347 22,617,415,709

2029 1915.50665 12,711,837 24,349,608,274 1819.66081 23,131,231,635

2030 1934.42856 12,888,819 24,932,498,927 1837.46369 23,682,736,353

2031 1957.97146 13,022,913 25,498,491,356 1859.71967 24,218,966,881

2032 1981.60403 13,193,076 26,143,452,247 1882.12494 24,831,017,113

2033 2004.66808 13,386,235 26,834,957,596 1903.9858 25,487,201,034

2034 2028.87826 13,601,889 27,596,576,172 1927.09459 26,212,126,053

2035 2052.89958 13,814,706 28,360,204,828 1950.0831 26,939,825,415

2036 2074.71044 13,937,501 28,916,277,998 1970.8016 27,468,048,473

2037 2096.75302 14,061,386 29,483,254,381 1991.74021 28,006,628,672

2038 2119.0298 14,186,373 30,061,347,762 2012.90129 28,555,769,092

2039 2141.54325 14,312,471 30,650,776,119 2034.28719 29,115,676,791

2040 2164.29589 14,439,690 31,251,761,702 2055.9003 29,686,562,889

2041 2187.29027 14,568,040 31,864,531,119 2077.74304 30,268,642,645

2042 2210.52895 14,697,530 32,489,315,422 2099.81784 30,862,135,540

2043 2234.01453 14,828,171 33,126,350,194 2122.12718 31,467,265,356

2044 2257.74963 14,959,974 33,775,875,635 2144.67354 32,084,260,264

2045 2281.7369 15,092,948 34,438,136,656 2167.45944 32,713,352,910

2046 2305.97902 15,227,104 35,113,382,971 2190.48743 33,354,780,500

2047 2326.08962 15,362,453 35,734,442,241 2209.91716 33,949,748,257

2048 2341.71104 15,499,005 36,294,190,123 2225.27577 34,489,559,236

2049 2352.47278 15,636,770 36,785,075,789 2236.04886 34,964,581,742

2050 2358.02804 15,775,760 37,199,684,338 2241.71358 35,364,735,396

2051 2358.02804 2241.71358

2012 0

2013 0

2014 0

2015 0

2016 0

2017 0

2018 0

2019 0

2020 0

2021 0

2022 0

2023 0

2024 0

2025 0

2026 0

2027 0

2028 0

2029 0

2030 0

2031 0

2032 0

2033 0
2034

0

20350

20360

20370

20380

20390

20400

20410

20420

20430

20440

20450

20460

20470

20480

20490

20500

20510
Car Fleet

Gasoline 

Prices (w/ tax) Per Vehicle Fuel Savings, Car

2012 2013 2014 2015 2016

9,123,197 2.61 38.77

9,797,738 2.84 37.85 49.17

10,231,974 2.95 36.82 48.00 62.62

10,627,055 3.00 35.49 46.69 61.12 87.30

10,832,348 3.07 34.12 45.01 59.47 85.22 116.04

10,694,686 3.13 43.26 57.32 82.91 113.28

10,688,658 3.19 55.10 79.91 110.20

10,930,973 3.22 76.81 106.22

11,387,037 3.27 102.11

11,411,597 3.29

11,406,245 3.34

11,512,039 3.37

11,744,448 3.38

11,997,261 3.42

12,196,567 3.46

12,379,457 3.49

12,554,527 3.54

12,711,837 3.59

12,888,819 3.60

13,022,913 3.64

13,193,076 3.69

13,386,235 3.72

13,601,889 3.77

13,814,706 3.83

13,937,501 3.87

14,061,386 3.91

14,186,373 3.95

14,312,471 3.99

14,439,690 4.04

14,568,040 4.08

14,697,530 4.12

14,828,171 4.17

14,959,974 4.21

15,092,948 4.26

15,227,104 4.30

15,362,453 4.35

15,499,005 4.39

15,636,770 4.44

15,775,760 4.49

4.49

4.49

4.49

4.49

4.49

Per Vehicle Fuel Savings, Truck
Vintage of New Vehicle2012 2013 2014 2015 2016

2012 101.18

2013 107.66 139.85

2014 108.77 141.79 184.97

2015 106.63 140.29 183.64 262.28

2016 104.81 138.26 182.68 261.80 356.49

2017 135.63 179.67 259.90 355.11

2018 175.48 254.51 351.00

2019 247.48 342.21

2020 333.65

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

PV 3% 506.41 666.63

PV 7% $480.03


2017 2018 2019 2020 2021 2022 2023

116

113 116

110 113 116

106 110 113 116

102 106 110 113 116

102 106 110 113 116

102 106 110 113 116

102 106 110 113

102 106 110

102 106

102
2017 2018 2019 2020 2021 2022 2023

363.78

360.79 369.60

355.05 364.96 373.87

347.09 360.11 370.15 379.19

336.42 349.97 363.10 373.23 382.35

340.74 354.47 367.76 378.02 387.25

343.63 357.47 370.88 381.22 390.53

345.15 359.05 372.52 382.91

349.12 363.18 376.80

352.97 367.18

356.41


2024 2025 2026 2027 2028 2029 2030 2031 2032

116

113 116

110 113 116

106 110 113 116

102 106 110 113 116

102 106 110 113 116

102 106 110 113 116

102 106 110 113 116

102 106 110 113 116

102 106 110 113

102 106 110

102 106

102
2024 2025 2026 2027 2028 2029 2030 2031 2032

392.27

387.31 396.77

380.96 391.59 401.15

370.76 384.67 395.40 405.06

361.58 376.14 390.25 401.14 410.93

366.05 380.80 395.08 406.10 416.02

367.83 382.64 397.00 408.07 418.04

372.03 387.02 401.54 412.74 422.82

376.81 391.99 406.70 418.04 428.25

380.17 395.49 410.32 421.77

384.71 400.21 415.22

390.93 406.68

395.09


2033 2034 2035 2036 2037 2038 2039 2040 2041

116

113 116

110 113 116

106 110 113 116

102 106 110 113 116

102 106 110 113 116

102 106 110 113 116

102 106 110 113 116

102 106 110 113 116

102 106 110 113

102 106 110

102 106

102
2033 2034 2035 2036 2037 2038 2039 2040 2041

432.07

426.80 437.23

421.94 433.71 444.30

411.00 426.42 438.32 449.02

399.29 415.37 430.95 442.97 453.79

403.53 419.78 435.53 447.68 458.61

407.81 424.24 440.16 452.44 463.48

412.15 428.75 444.83 457.24 468.41

416.53 433.30 449.56 462.10 473.39

420.95 437.91 454.34 467.01

425.42 442.56 459.16

429.94 447.26

434.51


2042 2043 2044 2045 2046 2047 2048 2049 2050

116

113 116

110 113 116

106 110 113 116

102 106 110 113 116

102 106 110 113 116

102 106 110 113 116

102 106 110 113 116

102 106 110 113 116

102 106 110 113

102 106 110

102 106

102
2042 2043 2044 2045 2046 2047 2048 2049 2050

478.41

471.97 483.50

464.04 476.99 488.63

452.01 468.97 482.05 493.83

439.13 456.82 473.95 487.18 499.07

443.79 461.67 478.99 492.35 504.37

448.51 466.58 484.08 497.58 509.73

453.27 471.53 489.22 502.87 515.15

458.09 476.54 494.42 508.21 520.62

458.09 476.54 494.42 508.21

458.09 476.54 494.42

458.09 476.54

458.09


2051

116

113

110

106

102
520.62

508.21

494.42

476.54

458.09