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		1200		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		2400		3.00%	10
	Miles per set of Tires		90000		2.00%	11	Same for every year after
	Purchase Price		250000
	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	250000
1	205000	65000	7710	1600	74310	2.97	530.78	74310	199.17%
2	180000	41400	7710	1600	50710	2.03	362.21	125019	170.28%
3	162500	31900	7710	1600	41210	1.65	294.35	166229	157.07%
4	147500	28000	7710	1600	37310	1.49	266.50	203538	148.31%
5	132500	26800	7710	1600	36110	1.44	257.93	239648	145.11%
6	120000	23100	7710	1600	32410	1.30	231.50	272057	141.51%
7	107500	22100	7710	1600	31410	1.26	224.35	303467	140.45%
8	97500	18600	7710	1600	27910	1.12	199.35	331376	139.95%
9	87500	17800	7710	1600	27110	1.08	193.64	358486	139.44%
10	80000	14500	7710	1600	23810	0.95	170.07	382295	138.02%
YEARS	USED RV 3 YEARS OLD
OWNED	162500
1	147500	28000	7710	1600	37310	1.49	266.50	37310	50.21%
2	132500	26800	7710	1600	36110	1.44	257.93	73419	58.73%
3	120000	23100	7710	1600	32410	1.30	231.50	105829	63.66%
4	107500	22100	7710	1600	31410	1.26	224.35	137238	67.43%
5	97500	18600	7710	1600	27910	1.12	199.35	165148	68.91%
6	87500	17800	7710	1600	27110	1.08	193.64	192257	70.67%
7	80000	14500	7710	1600	23810	0.95	170.07	216067	71.20%
8	75000	11400	7710	1600	20710	0.83	147.93	236776	71.45%
9	70000	11000	7710	1600	20310	0.81	145.07	257086	71.71%
10	65000	10600	7710	1600	19910	0.80	142.21	276995	72.46%
Use your arrow back to return to rversonline.org