160000

Data 140000
Make Model Sum - Cost to Own 5yrs. With Depreciation
120000
Audi
R8 RWD $ 145,899.00 100000
Audi Result $ 145,899.00 80000
BMW
60000
M4 Coupe $ 84,057.00
40000
BMW Result $ 84,057.00
Subaru 20000
WRX $ 48,396.00 0
Subaru Result $ 48,396.00 ak
Total Result $ 278,352.00 M
 160000

140000
Sum - Cost to Own without Depreciation
120000

100000
###
###
80000

60000 Col umn B

### Data
40000
###
20000
###
0
di t t ru t
### a ke ul W ul ul
Au es BM s
ub
a s
###M iR Re S Re
u
Au
d W ar
BM b
Su
 Data
Make Model Sum - Annual Fuel Cost
Audi
R8 RWD $ 2,500.00
Audi Result $ 2,500.00
BMW
M4 Coupe $ 2,250.00
BMW Result $ 2,250.00
Subaru
WRX $ 2,400.00
Subaru Result $ 2,400.00
Total Result $ 7,150.00
Sum - Taxes and Fees over 5 yrs. Sum - Cost to Own 5yrs. With Depreciation
12000
$ 11,028.00 ###
10000
$ 11,028.00 ###
8000
$ 4,943.00 ###
$ 4,943.00 ### 6000

4000
$ 2,737.00 ###
$ 2,737.00 ###
2000
$ 18,708.00 ###
0
e di lt W ul
t
ak Au es
u
BM s ba
M
iR Re Su
d W
Au BM
 Col umn B
Data
Col umn D

lt W ul
t u ul
t
su s ar s
BM Re
b
Re
Su u
W ar
BM b
Su
Monthly Budget $1200 - $2500

Make Model MPG Combinbed MPG City MPG Highway Annual Fuel Cost

BMW M4 Coupe 20 17 25 $ 2,250.00

Audi R8 RWD 18 14 25 $ 2,500.00
Subaru WRX 19 17 22 $ 2,400.00
Depreciation over 5 yrs. Taxes and Fees over 5 yrs. Insurance over 5yrs.

$ 41,335.00 $ 4,943.00 9062

$ 78,667.00 $ 11,028.00 $ 8,875.00
$ 15,606.00 $ 2,737.00 $ 7,614.00
 Maintenance and Repairs over 5yrs. Cost to Own 5yrs. With Depreciation

$ 8,526.00 $ 84,057.00
$ 13,236.00 $ 145,899.00
$ 6,020.00 $ 48,396.00
 Cost to Own without Depreciation

$ 42,722.00
$ 67,232.00
$ 32,790.00
Make Model MPG City MPG HWY Miles Driven City % HWY % Cost per Gallon City Miles
BMW M4 Coupe 17 25 12000 60% 40% $ 2.56 7200
Audi R8 RWD 14 25 12000 60% 40% $ 2.56 7200
Subaru WRX 17 22 12000 60% 40% $ 2.56 7200
HWY Miles Total Gallons Total Cost
4800 615.52941176 $ 1,575.76
4800 706.28571429 $ 1,808.09
4800 641.71122995 $ 1,642.78