Make

Cadillac
Honda
Jeep
Total Result

Model
Pilot
Sum - Total Cost

Data
Sum - MPG City

Sum - MPG HWY

$6,852.92

19

26

$6,852.92

19

26

Sum - Cost per Gallon

SRX
Sum - Total Cost
Sum - MPG City
$7,582.12
17

$4.56
$4.56

Sum of MPG City

Sum of MPG Highway
Sum of Cost Per Gallon

$7,582.12

17

Sum - MPG HWY

Wranger
Sum - Cost per Gallon
Sum - Total Cost
24
$4.56

24

$4.56

$7,929.55
$7,929.55

Sum - MPG City

Sum - MPG HWY

17
17

Sum - Cost per Gallon

21
21

$4.56
$4.56

Total Sum - Total Cost Total Sum - MPG City Total Sum - MPG HWY
$7,582.12
$6,852.92
$7,929.55
$22,364.59

17
19
17
53

24
26
21
71

Total Sum - Cost per Gallon

$4.56
$4.56
$4.56
$13.68

Make
Honda
Cadillac
Jeep

Model
Pilot
SRX
Wranger

MPG City
19
17
17

MPG HWY
26
24
21

Miles Driven
32,000
32,000
32,000

City %
60.00%
60.00%
60.00%

HWY %
40.00%
40.00%
40.00%

Cost per Gallon

$4.56
$4.56
$4.56

City Miles
19200
19200
19200

HWY Miles Total Gallons

12800
1502.8340081
12800
1662.745098
12800
1738.9355742

Total Cost
$6,852.92
$7,582.12
$7,929.55

Make
Cadillac
Honda
Jeep
Total Result

Model
Pilot
Sum - Depreciaiton over 5 yrs.
$15,121
$15,121

Sum of Cost to Own 5yrs.

Depreciation

Sum of Cost to Own 5yrs.

Depreciation

Data
Sum - Cost to own 5 yrs. w/ Depreciation
$37,924
$37,924

Sum of Cost to Own 5yrs. With

Depreciation
Sum of Cost to Own 5yrs. Without
Depreciation

yrs. With

yrs. Without

Sum - Cost to own 5 yrs. w/o Depreciation

$22,803
$22,803

SRX
Sum - Depreciaiton over 5 yrs.
Sum - Cost to own 5 yrs. w/ Depreciation
$18,437
$46,158

$18,437

$46,158

Sum - Cost to own 5 yrs. w/o Depreciation

$27,721

$27,721

Wranger
Sum - Depreciaiton over 5 yrs.

$13,786
$13,786

Sum - Cost to own 5 yrs. w/ Depreciation

$38,401
$38,401

Sum - Cost to own 5 yrs. w/o Depreciation

$24,615
$24,615

Total Sum - Depreciaiton over 5 yrs.

$18,437
$15,121
$13,786
$47,344

Total Sum - Cost to own 5 yrs. w/ Depreciation

$46,158
$37,924
$38,401
$122,483

Total Sum - Cost to own 5 yrs. w/o Depreciation

$27,721
$22,803
$24,615
$75,139

Make
Honda
Cadillac
Jeep

Model
Pilot
SRX
Wranger

MPG Combined MPG City

MPG Highway
22
19
26
19
17
24
18
17
21

Annual Fuel Cost Depreciaiton over 5 yrs.Taxes and Fees over 5 yrs
$8,401
$15,121
$3,653
9,717
$18,437
$3,934
$10,261
$13,786
$4,020

Insurance Over 5 yrs.Maitenance and Repairs over 5 yrs.

$5,742
$5,007
$7,865
$6,205
$6,055
$4,279

Cost to own 5 yrs. w/ DepreciationCost to own 5 yrs. w/o Depreciation

$37,924
$22,803
$46,158
$27,721
$38,401
$24,615

reciation