Make Model

Audi
A8 L
Lincoln
Navigator L AWD
Mercedes-Benz
AMG C63 Coupe
Total Result

90000

85000

80000

75000

70000

65000
Make Audi Li ncol n Mercedes -Benz
 Data
Sum - Cost to Own 5 yrs. w/ Depreciation Sum - Cost to Own 5 yrs. w/o Depreciation
$ 85,171.00 ###
$ 85,171.00 ###
$ 73,275.00 ###
$ 73,275.00 ###
$ 85,479.00 ###
$ 85,479.00 ###
$ 243,925.00 ###

Column B
Data

Li ncol n Mercedes -Benz

 Data
Make Model Sum - Taxes & Fees over 5 yrs.
Audi $ 5,136.00
A8 L $ 5,136.00
Lincoln $ 4,539.00
Navigator L AWD $ 4,539.00
Mercedes-Benz $ 5,123.00
AMG C63 Coupe $ 5,123.00
Total Result $ 14,798.00

12000

10000

8000

6000

4000

2000

0
Make Audi Li ncol n Mercedes -Benz
Sum - Insurance over 5 yrs. Sum - Maintenance & Repairs over 5 yrs.
$ 9,518.00 ###
$ 9,518.00 ###
$ 7,384.00 ###
$ 7,384.00 ###
$ 9,792.00 ###
$ 9,792.00 ###
$ 26,694.00 ###

Col umn B
Data
Col umn D

Mercedes -Benz
 Make Model MPG Combined MPG City MPG HWY Annual Feul Cost
Audi A8 L 22 19 29 $ 2,050.00
Mercedes-Benz AMG C63 Coupe 19 17 23 $ 2,400.00
Lincoln Navigator L AWD 16 15 19 $ 2,350.00
 Depreciation over 5 yrs. Taxes & Fees over 5 yrs. Insurance over 5 yrs.
$ 52,120.00 $ 5,136.00 $ 9,518.00
$ 46,992.00 $ 5,123.00 $ 9,792.00
$ 44,303.00 $ 4,539.00 $ 7,384.00
 Maintenance & Repairs over 5 yrs. Cost to Own 5 yrs. w/ Depreciation
$ 8,147.00 $ 85,171.00
$ 11,572.00 $ 85,479.00
$ 5,299.00 $ 73,275.00
 Cost to Own 5 yrs. w/o Depreciation
$ 33,051.00
$ 38,487.00
$ 28,972.00
 Make Model MPG City MPG HWY Miles Driven City % HWY % Cost per Gallon
Audi A8 L 19 29 12000 60% 40% $ 2.56
Mercedes-Benz AMG C63 Coupe 17 23 12000 60% 40% $ 2.56
Lincoln Navigator L AWD 15 19 12000 60% 40% $ 2.56
City Miles HWY Miles Total Gallons Total Cost
7200 4800 544.4646098 $ 1,393.83
7200 4800 632.22506394 $ 1,618.50
7200 4800 732.63157895 $ 1,875.54