Car Payment Year of

Monthy Budget $ 360.00 Models 2017

Depreciation
Make Model MPG Combined MPG City MPG Highway Annual Fuel Cost over 5 years
Ford Explorer 19 16 23 $ 1,900.00 $ 18,858.00
Chevrolet Tahoe 18 16 22 $ 2,000.00 $ 26,171.00
GMC Yukon 18 16 22 $ 2,000.00 $ 31,059.00
Total $ 76,088.00
 Taxes and Maintenance Cost to own 5
Fees over 5 Insurance and Repairs Cost to Own 5 years - no
years over 5 years over 5 years years - Dep. Dep.
$ 2,437.00 $ 5,636.00 $ 3,785.00 $ 40,216.00 $ 21,358.00
$ 3,545.00 $ 5,742.00 $ 3,633.00 $ 49,091.00 $ 22,920.00
$ 3,941.00 $ 5,872.00 $ 3,633.00 $ 54,505.00 $ 23,446.00
$ 9,923.00 $ 17,250.00 $ 11,051.00 $ 143,812.00 $ 67,724.00
 MPG
Make Model MPG City Highway Miles driven City % HWY %
Ford Explorer 16 23 12,000 60% 40%
Chevrolet Tahoe 16 22 12,000 60% 40%
GMC Yukon 16 22 12,000 60% 40%
 Cost per Total
Gallon City Miles HWY miles Gallons Total Cost
$ 2.56 7,200 4,800 658.70 $ 1,686.26
$ 2.56 7,200 4,800 668.18 $ 1,710.55
$ 2.56 7,200 4,800 668.18 $ 1,710.55
 Data
Make Model Sum - Cost to Own 5 years -Sum - Cost to own 5 years - no Dep
Chevrolet
Tahoe $ 49,091.00 $ 22,920.00
Chevrolet Result $ 49,091.00 $ 22,920.00
Ford
Explorer $ 40,216.00 $ 21,358.00
Ford Result $ 40,216.00 $ 21,358.00
GMC
Yukon $ 54,505.00 $ 23,446.00
GMC Result $ 54,505.00 $ 23,446.00
Total
(empty) $ 143,812.00 $ 67,724.00
Total Result $ 143,812.00 $ 67,724.00
Total Result $ 287,624.00 $ 135,448.00

Data
Make Model Sum - MPG City Sum - MPG Combined
Chevrolet
Tahoe 16 18
Chevrolet Result 16 18
Ford
Explorer 16 19
Ford Result 16 19
GMC
Yukon 16 18
GMC Result 16 18
Total
(empty)
Total Result
Total Result 48 55
 160000

wn 5 years - 140000
no Dep.
120000

100000

80000
Column B
60000
Data
40000

20000

Sum - MPG Highway

22
19.5
22
19
23 18.5
23 18
17.5
22 17
22 C
16.5
D
16 C
15.5
15
67
14.5
Column B
Data

Column B
Data
Column D