Tesla Cash Flow
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
Buy Model 3 AWDBuy Model 3 PDKeep 2014 BWW M235i
3
MSRP620007550052000
4
Delivery Fee120012000
5
Taxes558067956795
6
Total687808349558795
7
Incentives10500105000
8
Net amount582807299558795
9
Resell after 3 years403004907518000
10
11
Total depreciation179802392040795
12
499.44664.44485.65
13
14
Cash FlowDepreciationMaintenanceGas/ChargingTotalPer Month (36)
15
Model 3 AWD1798001300192805362630
16
Model 3 PD2392001300252206648570238.0555556
17
2014 BWW M235i120001750290016650462.50
18
19
20
21
22
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
Loading...
Main menu