Model 3 Cost Calculator
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Do NOT request access to this document, there is no need.

We have made this Google Sheets document View ONLY on purpose.

Follow one of the steps below to get an editable copy for yourself.

If you are logged in with your Google Account, select:
File > Make a copy...
Save it on your own Google Drive, and edit to your heart's content

If you are not logged in, or wish to have a Microsoft Excel file, select:
File > Download as > Microsoft Excel (.xlsx)
Save it on your hard drive, and edit to your heart's content
2
Gas Price Base
Increase Rate YOY
Yearly MilesMPG
3
$3.255.00%1500036
4
5
Your Gas Car to compare
6
Year 0Year 1Year 2Year 3Year 4Year 5Totals
7
Cost Paid$26,700.00$26,700.00
Value after 5 yrs
8
Depreciation$0.00$5,937.00$2,289.00$2,013.00$1,782.00$1,599.00-$13,620.00$13,080.00
9
Depreciation Rate
22.24%8.57%7.54%6.67%5.99%-51.01%
10
rates77.76%69.19%61.65%54.98%48.99%
11
Fuel$0.00$1,354.17$1,421.88$1,492.97$1,567.62$1,646.00-$7,482.63
12
Maintenance$0.00$155$650$466$1,124$1,314-$3,709.00
13
Tax Credit$0.00$0.00$0.00$0.00$0.00$0.00$0.00
14
15
What's Left$1,888.37
16
Gas Prices$3.25$3.41$3.58$3.76$3.95TOC$24,811.63$4,962.33
17
Electric Prices$0.20$0.21$0.22$0.23$0.24
18
19
20
Model 3
21
miles / kWh
Electric Rate / kWh
Cost Eq. MPG
22
4.4$0.2071.5
23
Tesla Model 3
24
Increase Rate YOY
Yearly Milesmiles/kWh
$ Equivalent MPG
MPGe
25
5.00%150004.471.5
26
27
Year 0Year 1Year 2Year 3Year 4Year 5Totals
28
Cost Paid$35,000.00$35,000.00
Value after 5 yrs
29
Depreciation$0.00$7,782.58$3,000.56$2,638.76$2,335.96$2,096.07-$17,853.93$17,146.07
30
Depreciation Rate
22.24%8.57%7.54%6.67%5.99%-51.01%
31
rates77.76%69.19%61.65%54.98%48.99%
32
Fuel$0.00$681.82$715.91$751.70$789.29$828.75-$3,767.48
33
Maintenance$1,500.00$475$725$475$850$500-$4,525.00
34
Tax Credit$0.00$7,500.00$0.00$0.00$0.00$0.00$7,500.00
35
36
What's Left$16,353.59
37
Gas Prices$3.25$3.41$3.58$3.76$3.95TOC$18,646.41$3,729.28
38
Electric Prices$0.20$0.21$0.22$0.23$0.24
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
Loading...
 
 
 
Sheet1
 
 
Main menu