ABCDEFGHIJKLMNOPQRSTUVWXYZAA
1
2
Year
3
0123
4
5
xCar
6
Total miles (by owner and robotaxi)70,50170,50170,501
7
Cumulative total miles70,501141,001211,502
8
9
xOwner
10
Gross revenue$53,294$53,294$53,294
11
- Charging cost5,5725,5725,572
12
- Maintenance & tires cost5,3585,3585,358
13
- Finance & insurance cost13,15813,15813,158
14
Net profit (pre-tax)$29,207$29,207$29,207
15
NPV (@ 9.5% discount)$26,673$24,359$22,245
16
Total NPV$73,276
17
18
xTesla
19
Gross revenue$17,765$17,765$17,765
20
NPV (@ 9.5% discount)$16,224$14,816$13,531
21
Total NPV$44,570
22
x
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100