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

View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
CategoryModel 3 LR (Owned)Model 3 SR (shared)Model X (Owned)Model X (Shared)Camry H (Owned)Camry H (Shared)
2
Car Price$44,500 $35,000 $89,500 $94,000 $28,000 $28,000
3
Autopilot$3,000 $8,000 $8,000
4
Tax$4,005 $3,150 $8,055 $8,460 $2,520 $2,520
5
Docs$1,200 $1,200 $1,200 $1,200 $1,201 $1,202
6
Total$52,705 $47,350 $98,755 $111,660 $31,721 $31,722
7
8
Fed 3750375037503750
9
State/County2500250025002500
10
Sub Total625062506250625000
11
Eff. Price$46,455 $41,100 $92,505 $105,410 $31,721 $31,722
12
13
Miles Driven Annually
150004000015000400001500040000
14
Years of driving121212121212
15
LifeTime Miles180000480000180000480000180000480000
16
17
Gas price (Average)
$3.67 $3.67 $3.67 $3.67 $3.67 $3.67
18
Miles/Gallon404027274848
20
Lifetime Gas Cost$16,515 $44,040 $24,467 $65,244 $13,763 $36,700
21
22
Elec Cost/KWh0.070.120.070.12
23
Miles/Charge218147157157
25
Battery Capacity (KWH)
75507575
27
Lifetime Elec. Cost43401953960022743700
28
32
Insurance (lifetime) $ 16,800 $ 33,600 $ 16,800 $ 33,600 $ 16,800 $ 33,600
33
Maintenance (lifetime)
$ 6,000 $ 30,000 $ 9,000 $ 30,000 $ 9,000 $ 48,000
34
Total Cost (lifetime) $ 73,595 $ 124,239 $ 124,307 $ 196,447 $ 71,284 $ 150,022
35
36
Capex/Mile$0.26 $0.09 $0.51 $0.22 $0.18 $0.07
37
Fuel/Mile$0.02 $0.04 $0.03 $0.06 0.080.08
38
Ins/Mile$0.09 $0.07 $0.09 $0.07 $0.09 $0.07
39
Maint/Mile$0.03 $0.06 $0.05 $0.06 $0.05 $0.10
40
41
Cost/Mile$0.41 $0.26 $0.69 $0.41 $0.40 $0.31
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
101
102
103
104
105
106
Loading...