Monthly Budghet

Make Model MPG Combined MPG City MPG HWY ANNUAL Fuel Cost
Nissan GT-R 18 16 22 $ 2,500.00
Mitsubishi Lancer 26 23 30 $ 1,450.00
Subaru WRX 19 17 23 $ 2,400.00
 Depreciation over 5 YRS Taxes and Fees over 5 Yrs Insurance to own over 5YRS
$ 82,410.00 $ 10,400.00 $ 10,897.00
$ 10,282.00 $ 1,285.00 $ 6,413.00
$ 9,984.00 $ 1,526.00 $ 6,949.00
 Maintenance and repairs over 5 yrs Cost to own over 5 years with Depreciation
$ 11,549.00 $ 147,396.00
$ 4,364.00 $ 31,018.00
$ 6,020.00 $ 48,396.00
 Cost to own over 5 years without Depreciation
$ 64,986.00
$ 20,736.00
$ 32,790.00
 Make Model MPG city MPG HWY Miles Driven City % HWY % Cost Per Gallon City Miles
Nissan GT-R 16 22 12000 60% 40% $ 2.56 7200.00
Mitsubishi Lancer 23 30 12000 60% 40% $ 2.56 7200.00
Subaru WRX 17 23 12000 60% 40% $ 2.56 7200.00
HWY Miles Total Gallons Total Cost
4800.00 1327.20 $ 7,421.63
4800.00 436.39 $ 1,223.67
4800.00 719.85 $ 2,458.29
Make Model
Mitsubishi
Lancer
Mitsubishi Result
Nissan
GT-R
Nissan Result
Subaru
WRX
Subaru Result
160000
Total Result
140000
120000
100000
80000
60000
Col umn B
40000 Data
20000
0
e i t n t ru t
ak i sh ul sa ul a ul
M ub es s Re
s
ub Re
s
iR Ni S
i ts s h a n
a ru
M bi ss ub
u Ni S
i ts
M
 Data
Sum - Cost to own over 5 years with Depreciation Sum - Cost to own over 5 yeModel

$ 31,018.00 $ 20,736.00 Lancer

$ 31,018.00 $ 20,736.00

$ 147,396.00 $ 64,986.00 GT-R

$ 147,396.00 $ 64,986.00

$ 48,396.00 $ 32,790.00 WRX

$ 48,396.00 $ 32,790.00
$ 226,810.00 $ 118,512.00
14000

12000

10000

8000 Sum of Taxes a

5 Yrs
Col umn B
Sum of ANNUA
Data 6000
Sum of Mai nte
repai rs over 5 y
4000
t ru t
s ul a s ul 2000
Re S ub Re
an ar
u
ss b 0
Ni Su Mi ts ubi s hi Lancer Nis s a n GT-R Subaru WRX
 Data
Sum - Taxes and FeeSum - ANNSum - Maintenance and repairs over 5 yrs

$ 1,285.00 ### ###

$ 1,285.00 ### ###

$ 10,400.00 ### ###

$ 10,400.00 ### ###

$ 1,526.00 ### ###

$ 1,526.00 ### ###
$ 13,211.00 ### ###

Sum of Taxes and Fees over

5 Yrs
Sum of ANNUAL Fuel Cost
Sum of Mai ntenance and
repai rs over 5 yrs

Subaru WRX