Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 8

Make Model

Audi
TFSI Premium
Audi Result
BMW
convertible
BMW Result
Jeep
Cherokee SUV
Jeep Result
Total Result

60000

50000

40000

30000

20000

10000

0
Ma ke BMW BM
Data
Sum - Cost to own in 5 yrs w/ Depreciation Sum - Cost to own in 5yrs without Depreciation

$ 38,474.00 ###
$ 38,474.00 ###

$ 56,794.00 ###
$ 56,794.00 ###

$ 23,758.00 ###
$ 23,758.00 ###
$ 119,026.00 ###

60000

50000

40000

30000 Col umn B


Data

20000

10000

0
Ma ke BMW BMW Res ul t
Make Model Cost to own in 5 yrs w/ Depreciation Maintenanc
(empty)
Audi
TFSI Premium
$ 38,474.00
###
$38,474.00 Result
TFSI Premium Result
Audi Result
BMW
convertible
$ 56,794.00
###
$56,794.00 Result
convertible Result
BMW Result
Jeep
Cherokee SUV
$ 23,758.00
$ 921.00
$23,758.00 Result
Cherokee SUV Result
Jeep Result
(empty)
(empty)
(empty)
(empty)
(empty) Result
(empty) Result
(empty) Result
Total Result
Make Model MPG Combined MPG City MPG Highway Annual Fee Cost Description over 5yrs
BMW convertible 25 21 32 $ 49,418.00 $ 3,378.00
Audi TFSI Premium 29 26 35 $ 31,771.00 $ 2,163.00
Jeep Cherokee SUV 25 21 30 $ 19,655.00 $ 1,410.00
Taxes and Fees over 5yrs Insurance over 5yrs Maintenance and Repairs over 5yrs
$ 60.00 $ 1,740.00 $ 2,198.00
$ 60.00 $ 1,379.00 $ 3,101.00
$ 60.00 $ 1,712.00 $ 921.00
Cost to own in 5 yrs w/ Depreciation Cost to own in 5yrs without Depreciation
$ 56,794.00 $ 53,416.00
$ 38,474.00 $ 36,311.00
$ 23,758.00 $ 22,348.00
Make Model MPG City MPG HWYMiles Driven City% HWY% Cost per Gallon City Miles
BMW convertible 21 32 $12,000.00 60% 40% $2.56 $7,200.00
Audi TFSI Premium 26 35 $12,000.00 60% 40% $2.56 $7,200.00
Jeep Cherokee SUV 21 30 $12,000.00 60% 40% $2.56 $7,200.00
Total Gallons Total Cost
$10,798 $5,954.00
$5,675 $3,903
$4,495 $4,765

You might also like