Patryk Ciosmak

Make
Audi
Jaguar
BMW

Model
A7 quattro
XF
320i

Car Assignment

ITM 123
MPG Combined
24
23
28

MPG City
21
20
23

MPG Highway
29
29
35

Annual Fuel Cost

$
1,700.00
$
1,800.00
$
1,450.00

Patryk Ciosmak
Depreciation over 5 yrs.
$
40,112.00
$
31,291.00
$
21,480.00

ITM 123
Taxes and Fees over 5 yrs.
$
4,447.00
$
3,449.00
$
2,488.00

Car Assignment
Insurance over 5 yrs.
$
9,401.00
$
9,202.00
$
6,822.00

Patryk Ciosmak

ITM 123

Maintenance and Repairs over 5 yrs.

$
8,011.00
$
8,890.00
$
7,162.00

Car Assignment

Cost to Own 5 yrs. With Depreciation

$
70,471.00
$
61,832.00
$
45,202.00

Patryk Ciosmak

$
$
$

ITM 123

Cost to Own 5 yrs. Without Depreciation

30,359.00
30,541.00
23,722.00

Car Assignment

Make Model MPG City MPG HWY Miles Driven City % HWY %
Cost per Gallon
Audi A7 quatt
21
29
32000
60%
40% $
4.56
Jaguar XF
20
29
32000
60%
40% $
4.56
BMW 320i
23
35
32000
60%
40% $
4.56

City Miles HWY Miles Total Gallons

Total Cost
19200
12800
1355.67 $ 6,181.83
19200
12800
1401.38 $ 6,390.29
19200
12800
1200.50 $ 5,474.27

Make
Audi

Data
Sum - Taxes and Fees over 5 yrs.
$
4,447.00
$
4,447.00
$
2,488.00
$
2,488.00
$
3,449.00
$
3,449.00
$
10,384.00

Model
A7 quattro

BMW
320i
Jaguar
XF
Total Result

10000
9000
8000
7000
6000
5000
4000
3000
2000
1000
0

Make

Audi

Sum - Insurance over 5 yrs.

$
$
$
$
$
$
$

BMW

9,401.00
9,401.00
6,822.00
6,822.00
9,202.00
9,202.00
25,425.00

Sum - Maintenance and Repairs over 5 yrs.

$
8,011.00
$
8,011.00
$
7,162.00
$
7,162.00
$
8,890.00
$
8,890.00
$
24,063.00

Jaguar

airs over 5 yrs.

Column B

ar

Data

Column D