Data

Make Model Sum - Cost to70000

own with
BMW 58949
2 series 58949
60000
Cadillac 62761
CTS 50000
62761
Suzuki 28319
40000
Grand Viatra 28319
Total Result 150029
30000

20000

10000

0
Make BMW
70000 Sum - Cost without
28,659
60000 28,659
28,402
50000 28,402
21,690
40000
21,690 Column B
30000 78,751 Data

20000

10000

0
Make BMW Cadillac Suzuki
Data
Sum - Depreciaton Sum - Insurance over 5 years
71,278 22885
12

10

8
Data
Sum - Insurance over 5
6
years
Sum - Maintanence&
4 repairs

0
Sum - Depreciaton
 Sum - Maintanence& repairs
24765

Data
Sum - Insurance over 5
years
Sum - Maintanence&
repairs
 Make Model MPG MPG city
BMW 2 series 20 24
Cadillac CTS 20 22
Suzuki Grand Viatra 27 19
MPG highway Annuel Fuel cost Depreciaton
35 1584 30,290
30 1388 34359
26 1665 6629
Taxes and fees over 5 years Insurance over 5 years
3336 9094
3624 8328
956 5463
Maintanence& repairs Cost to own with depreciation Cost without
8309 58949 28,659
9510 62761 28402
6946 28319 21690
Make Model MPG city MPG highway
BMW 2 series 24 35
Cadillac CTS 22 30
Suzuki Grand Viatra 19 26
Miles Driven City % HWY% Cost per Gallon
12000 60% 40% $ 2.56
12000 60% 40% $ 2.56
12000 60% 40% $ 2.56
City Miles HWY Miles Total Gallons
1200060% 1200040% 842.8935714286
1200060% 1200040% 945.4951515152
1200060% 1200040% 1093.1643724696
Total Cost
$ 2,157.81
$ 2,420.47
$ 2,798.50