ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Scenario 1
2
Blix Packa GenieYear 1Year 2Year 3Year 4Year 5Total
3
Mileage annually2574.63252574.63252574.63252574.63252574.632512873.1625
4
Cost$1,999.00$0.00$0.00$0.00$0.00$1,999.00
5
Maintenance$150$150$150$150$150$750
6
Components$150.00$150.00$150.00$350.00$350.00$1,150.00
7
Cost to charge annually$6.88$6.88$6.88$6.88$6.88$34.40
8
Extra gear$579.81$0.00$250.85$0.00$0.00$830.66
9
Total$2,885.69$306.88$557.73$506.88$506.88$4,764.06$4,764.06
10
11
Toyota RAV4 2019Year 1Year 2Year 3Year 4Year 5Total
Total miles traveled
12
Mileage annually15240.367515240.367515240.367515240.367515240.367576201.837517815
13
Fuel$1,975.56$1,975.56$1,975.56$1,975.56$1,975.56$9,877.79
14
MaintRepair$2,407.17$2,407.17$2,407.17$2,407.17$2,407.17$12,035.83Sources:
15
Depreciation$3,585.35$3,585.35$3,585.35$3,585.35$3,585.35$17,926.74
Source of auto costs per year
16
Insurance$2,228.00$2,228.00$2,228.00$2,228.00$2,228.00$11,140.00
AAA Estimate Vehicle Ownership Costs
17
Fees & Taxes$423.40$423.40$423.40$423.40$423.40$2,117.00
Florida is the U.S. average when it comes to cost of living transportation index
18
Total$10,619.47$10,619.47$10,619.47$10,619.47$10,619.47$53,097.35$53,097.35
https://meric.mo.gov/data/cost-living-data-series
19
$57,861.41
U.S. cost of electricity average, 2021
20
https://www.eia.gov/todayinenergy/detail.php?id=51438
21
Scenario 2
Ebike maintenance
22
Toyota Camry 2021Year 1Year 2Year 3Year 4Year 5Total
https://bicyclevolt.com/electric-bike-maintenance-cost/
23
Mileage8907.58907.58907.58907.58907.544537.5
AAA new vehicle cost per mile
24
Fuel$1,193.96$1,193.96$1,193.96$1,193.96$1,193.96$5,969.81
https://newsroom.aaa.com/wp-content/uploads/2022/08/2022-YourDrivingCosts-FactSheet-7-1.pdf
25
MaintRepair$2,074.02$2,074.02$2,074.02$2,074.02$2,074.02$10,370.11
26
Depreciation$3,392.51$3,392.51$3,392.51$3,392.51$3,392.51$16,962.55
27
Insurance$2,552.00$2,552.00$2,552.00$2,552.00$2,552.00$12,760.00
28
Fees & Taxes$507.80$507.80$507.80$507.80$507.80$2,539.00
29
Finance Charges$617.80$617.80$617.80$617.80$617.80$3,089.00
30
Total$10,338.09$10,338.09$10,338.09$10,338.09$10,338.09$45,720.66$45,720.66
31
32
Toyota RAV4 2019Year 1Year 2Year 3Year 4Year 5Total
33
Mileage annually8907.58907.58907.58907.58907.544537.5
34
Fuel$1,154.59$1,154.59$1,154.59$1,154.59$1,154.59$5,772.95
35
MaintRepair$1,392.06$1,392.06$1,392.06$1,392.06$1,392.06$6,960.32
36
Depreciation$2,981.34$2,981.34$2,981.34$2,981.34$2,981.34$14,906.70
37
Insurance$2,228.00$2,228.00$2,228.00$2,228.00$2,228.00$11,140.00
38
Fees & Taxes$423.40$423.40$423.40$423.40$423.40$2,117.00
39
Total$8,179.39$8,179.39$8,179.39$8,179.39$8,179.39$40,896.97$40,896.97
40
$86,617.64
41
42
Total savings$28,756.22
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
20k
64
Cost per year5-year Total
65
Fuel$2,371.20$11,856.00
66
MaintRepair$3,353.00$16,765.00
67
Depreciation$3,879.20$19,396.00
68
69
70
15k
71
Cost per year5-year Total
72
Fuel$1,778.40$8,892.00
73
MaintRepair$2,523.40$12,617.00
74
Depreciation$3,573.40$17,867.00
75
76
77
10k
78
Cost per year5-year Total
79
Fuel$1,185.60$5,928.00
80
MaintRepair$1,546.60$7,733.00
81
Depreciation$3,268.40$16,342.00
82
83
84
85
86
87
88
Camry mileage$305.00miles difference from 10ktotal 10k cost
amount to subtract from 10k miles
total cost
89
Cost per mile of depreciation$0.062,425$3,268.40$147.95$3,120.45
90
Cost per mile of maint/repair$0.152,425$1,546.60$375.11$1,171.49
91
Cost per mile of fuel$0.122,425$1,185.60$287.55$898.05
92
93
94
95
96
97
98
99
100