years of operation

1 2 3 4 5
7200 7200 7200 7200 7200
Gasoline 3600 3600 3600 3600 3600
Repairs and maintainence 800 928 1048 1160 1264
Tires 760 760 760 760
Insurance 2400 2400 2400 2400 2400
Registration and taxes 848 720 600 488 384
Depriciation 9720 5832 3500 2100 1348
Total expenses 24568 21440 19108 17708 16956
 years of operation
1 2 3 4 5
Lease charges 7200 7200 7200 7200 7200
Gasoline 3600 3600 3600 3600 3600
Repairs and maintainence 800 928 1048 1160 1264
Insurance 2400 2400 2400 2400 2400
Registration and taxes 848 720 600 488 384
Depriciation 9720 5832 3500 2100 1348
Total expenses 24568 20680 18348 16948 16196
PV of future expenses 24568 18800 15163.64 12733.28 11062.09 82327.01
70331.48
1800
68531.48
 years of operation
1 2 3 4 5
Lease charges 7200 7200 7200 7200 7200
Gasoline 3600 3600 3600 3600 3600
Repairs and maintainence 800 928 1048 1160 1264
Insurance 2400 2400 2400 2400 2400
Registration and taxes 848 720 600 488 384
Depriciation 4500 4500 4500 4500 4500
Total expenses 19348 19348 19348 19348 19348
PV of future expenses 19348 17589.09 15990.08 14536.44 13214.94 80678.56
 years of operation
1 2 3 4 5
Initial charges 24300
Gasoline 3600 3600 3600 3600 3600
Repairs and maintainence 800 928 1048 1160 1264
Tires 760 760 760 760
Insurance 2400 2400 2400 2400 2400
Registration and taxes 848 720 600 488 384
Depriciation 9720 5832 3500 2100 1348
Total expenses 41668 14240 11908 10508 9756
PV of future expenses 37880 11768.6 8946.657 7177.105 6057.708 71830.07
 years of operation
1 2 3 4 5
Initial charges 24300
Gasoline 3600 3600 3600 3600 3600
Repairs and maintainence 800 928 1048 1160 1264
Tires 760 760 760 760
Insurance 2400 2400 2400 2400 2400
Registration and taxes 848 720 600 488 384
Depriciation 4500 4500 4500 4500 4500
Total expenses 36448 12908 12908 12908 12908
PV of future expenses 33134.55 10667.77 9697.971 8816.338 8014.852 70331.48