Row Labels Sum of Cost to own 5 years with Depreciation

Audi 85220
S7 85220
Cheverolet 49299
Camaro 49299
Dodge 61206
Charger 61206
Grand Total 195725

250000

200000

150000
Sum of Cost to own 5 ye a rs wi th De pre ci ation
Sum of Cost to own 5 ye a rs wi thout De pre ci ation
100000

50000

1
Sum of Cost to own 5 years without Depreciation
35271
35271
31445
31445
31610
31610
98326

Sum of Cost to own 5 ye a rs wi th De pre ci ation

Sum of Cost to own 5 ye a rs wi thout Depreci ation

2
Row Labels Sum of Depreciation over 5 years Sum of Taxes and fees over 5 years
Audi 49949 5686
S7 49949 5686
Cheverolet 17854 2677
Camaro 17854 2677
Dodge 29596 6451
Charger 29596 6451
Grand Total 97399 14814

125000

100000

75000 Sum of De pre ci ation ove r 5 yea r

Sum of Taxes a nd fe es ove r 5
yea rs
50000 Sum of Ins ura nce ove r 5 ye a rs

25000

3
Sum of Insurance over 5 years
9755
9755
7036
7036
10993
10993
27784

Sum of De pre ci ation over 5 ye a rs

Sum of Taxes a nd fe es ove r 5
ye a rs
Sum of Ins ura nce ove r 5 ye a rs

4
 Make Model MPG Combined MPG City MPG Highway Annual Fuel Cost
Audi S7 21 17 27 $2,150
Cheverolet Camaro 15 12 20 $3,050
Dodge Charger 23 19 30 $1,650

5
 Depreciation over 5 years Taxes and fees over 5 years Insurance over 5 years
$ 49,949.00 $ 5,686.00 $ 9,755.00
$ 17,854.00 $ 2,677.00 $ 7,036.00
$ 29,596.00 $ 6,451.00 $ 10,993.00

6
 Maintenance and Repairs over 5 years Cost to own 5 years with Depreciation
$ 9,080.00 $ 85,220.00
$ 6,482.00 $ 49,299.00
$ 5,916.00 $ 61,206.00

7
 Cost to own 5 years without Depreciation
$ 35,271.00
$ 31,445.00
$ 31,610.00

8
 Make Model MPG City MPG HWY Miles Driven City% HWY % Cost per Gallon
Audi S7 17 27 12000 60% 40% $ 2.56
Cheverolet Camaro 12 20 12000 60% 40% $ 2.56
Dodge Challenger 19 30 12000 60% 40% $ 2.56

9
City Miles HWY Miles Total Gallons Total Cost
720000% 480000% $ 601.31 $ 1,539.35
720000% 4800 84000% $ 2,150.40
720000% 4800 53895% $ 1,379.71

10
11