2006 Phaeton

SUV

Purchase price

Age (years)

Current mileage

Your annual mileage

Down payment %

Loan APR %

Loan term (months)

Sales tax %

Registration (flat/yr)

Registration (%/yr of value)

Driver age

$/gallon (gas)

$/kWh (electric)

Parts

Service

Cost to own / month

$337

$0.31/mile · $4,044/year

Estimated current value $9,316, currently depreciating ~4.5%/yr.

Depreciation$35

Loan interest$125

Fuel / energy$0

Insurance$171

Maintenance$0

Registration$6

Cash cost/month (excl. depreciation & principal)$302

Loan payment (incl. principal)$576

Sales tax (one-time) · initial capital$2,125 · $5,525