A C D G H K L

33 Age of Vehicle: 8 0 0 0 0 0 0 0
Miles at end of 5 Year 239,000 75,250 75,250 75,250 75,250 75,250 75,250 75,250
34
Depreciation
Future 5 Year Trade-in
$2,500 $23,900 $20,650 $16,700 $12,700 $18,400 $13,350
35 value:
36 Depreciation Loss: $2,500 $23,900 $20,650 $16,700 $12,700 $18,400 $13,350
37 Your average mpg: 18 22 22 23 27 25 27
Fuel Costs
38 fuel cost next 5 years: $16,314 $13,095 $12,674 $11,876 $10,253 $10,928 $10,253
Miles driven in 5 years: 75,000 75,000 75,000 75,000 75,000 75,000 75,000
3g Maintenance
& Repairs Estimated
Maintenance/Tire costs $3,113 $3,113 $3,113 $3,150 $3,113 $3,068 $2,588
10 next 5 years:
11 5 years of insurance: $3,000 $10,000 $10,000 $9,000 $8,500 $9,000 $7,500
5 Years of property
$1,500 $4,000 $4,000 $3,500 $3,250 $3,500 $2,500
12 taxes:
13 5-Year Cost of $2,555
Ownership Est. Cost to own next 5
years: $26,426 $58,211 $54,090 $47,335 $40,371 $48,239 $38,836
5-Year Cost per mile
$0.35 $0.78 $0.72 $0.63 $0.54 $0.64 $0.52
15 driven:

16 Cost for extra 5 years: $25,176 $42,158 $40,111 $35,876 $31,465 $35,696 $29,515
10-Yea r Cost Total_ Cost for 10 years: $51,602 $100,369 $94,201 $83,211 $71,836 $83,935 $68,351
17
of Ownership
10-Year Cost per mile
$0.34 $0.67 $0.63 $0.55 $0.48 $0.56 $0.46
18 driven:
19
50

ii Car Price : 47,800.00 41,300.00 33,400.00 25,400.00 36,800.00 26,700.00 22,700.00

52 Down Payment : 4,780.00 4,130.00 3,340.00 2,540.00 3,680.00 2,670.00 2,270.00
53 Interest rate : 2.95% 2.95% 2.95% 2.95% 2.95% 2.95% 2.95%
Repayment period . 5 5 5 5 5 5 5
54 (year) -

Ss
56 Monthly Payment : $772.06 $667.07 $539.47 $410.26 $594.39 $431.25 $366.65 $426.41
57 Total Payment : $46,323.45 $40,024.24 $32,368.27 $24,615.39 $35,663.25 $25,875.23 $21,998.80 $25,584.50
Total Interest .
58 Payment $3,303.45 $2,854.24 $2,308.27 $1,755.39 $2,54325 $1,845.23 $1,568.80 51,824.50
 N
0 Change equation each year
75,250

Use Edmunds estimate that cars

$11,350 $13,200
depreciate 50% every 5 years
$11,350 $13,200
28 31

$9,918 $8,816
75,000 75,000

$2,588 $2,588

$7,500 $7,500

$2,500 $2,500

$36,225 $37,228

$0.48 $0.50

$28,181 $28,004 (assumes new car is paid off by 5 years}

$64,406 $65,232 10-Year Cost of Ownership may not be
applicable to your car

$0.43 $0.43

26,400.00
2,640.00
2.95%
5