Ownership cost
| Title | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total for 5 years |
| Depreciation | $975 | $900 | $825 | $750 | $675 | $4,125 |
| Insurance | $1,698 | $1,757 | $1,819 | $1,883 | $1,948 | $9,105 |
| Fuel | $0 | $0 | $0 | $0 | $0 | $0 |
| Maintenance | $2,248 | $1,364 | $831 | $591 | $2,054 | $7,088 |
| Repair | $771 | $949 | $1,078 | $1,201 | $1,391 | $5,390 |
| Taxes & Fees | $518 | $59 | $75 | $48 | $67 | $767 |
| Total | $7,645 | $6,508 | $6,151 | $6,040 | $7,751 | $34,095 |