EVALUATION OF OWNERSHIP COST			OF NEW VS USED (3 years old)			LUXURY RV
		CONSTANTS:			DEPRECIATION SCHEDULE
	Fuel Cost		1.30			Year
	MPG		7		18.00%	1
	Insurance Cost per year		1000		10.00%	2
	Miles per Year		25000		7.00%	3
	Service Cost per 10,000 miles		400		6.00%	4
	License Cost per year		200		6.00%	5
	Interest Rate		8.00%		5.00%	6
	Use Days per year		140		5.00%	7
	Camping Days per year		80		4.00%	8
	Average Camping Cost		20		4.00%	9
	New Set of Tires		1800		3.00%	10
	Miles per set of Tires		60000		2.00%	11	Same for every year after
	Purchase Price		100000
	NEW RV	COST OF			YEARLY	COST	COST	CUMM.	RATIO
	FAIR MARKET	$ PLUS	OPERATING	CAMPING	COST TO	PER	PER DAY	COST TO	NEW TO
YEARS	PRICE	DEPRECIATION	COST	COST	OWN	MILE	OF USE	OWN	USED
OWNED	100000
1	82000	26000	7593	1600	35193	1.41	251.38	35193	172.57%
2	72000	16560	7593	1600	25753	1.03	183.95	60946	151.21%
3	65000	12760	7593	1600	21953	0.88	156.81	82899	141.13%
4	59000	11200	7593	1600	20393	0.82	145.66	103291	134.54%
5	53000	10720	7593	1600	19913	0.80	142.23	123204	131.90%
6	48000	9240	7593	1600	18433	0.74	131.66	141637	129.09%
7	43000	8840	7593	1600	18033	0.72	128.81	159670	128.03%
8	39000	7440	7593	1600	16633	0.67	118.81	176303	127.33%
9	35000	7120	7593	1600	16313	0.65	116.52	192616	126.67%
10	32000	5800	7593	1600	14993	0.60	107.09	207609	125.45%
YEARS	USED RV 3 YEARS OLD
OWNED	65000
1	59000	11200	7593	1600	20393	0.82	145.66	20393	57.95%
2	53000	10720	7593	1600	19913	0.80	142.23	40306	66.13%
3	48000	9240	7593	1600	18433	0.74	131.66	58739	70.86%
4	43000	8840	7593	1600	18033	0.72	128.81	76771	74.33%
5	39000	7440	7593	1600	16633	0.67	118.81	93404	75.81%
6	35000	7120	7593	1600	16313	0.65	116.52	109717	77.46%
7	32000	5800	7593	1600	14993	0.60	107.09	124710	78.10%
8	30000	4560	7593	1600	13753	0.55	98.23	138463	78.54%
9	28000	4400	7593	1600	13593	0.54	97.09	152056	78.94%
10	26000	4240	7593	1600	13433	0.54	95.95	165489	79.71%
Use your arrow back to return to rversonline.org