-
Notifications
You must be signed in to change notification settings - Fork 0
Expand file tree
/
Copy pathindex.html
More file actions
343 lines (331 loc) · 9.1 KB
/
index.html
File metadata and controls
343 lines (331 loc) · 9.1 KB
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
<div style="font-family: Arial, sans-serif; max-width: 800px; margin: 0 auto; padding: 20px;">
<style>
table {
width: 100%;
border-collapse: collapse;
margin-bottom: 20px;
}
th, td {
border: 1px solid #ddd;
padding: 8px;
text-align: right;
}
th {
background-color: #f2f2f2;
text-align: center;
}
.header {
background-color: #003366;
color: white;
text-align: center;
font-weight: bold;
}
.subheader {
background-color: #e6e6e6;
font-weight: bold;
}
.total {
font-weight: bold;
background-color: #f9f9f9;
}
.highlight {
background-color: #fffde7;
}
</style>
<h2 style="text-align: center;">Current E450 vs. New CPO AMG GT 4-Door Comparison</h2>
<table>
<tr class="header">
<th>Year</th>
<th>Keep Current E450</th>
<th>Buy CPO AMG GT 4-Door</th>
<th>Yearly Difference</th>
</tr>
<!-- Current Car Details -->
<tr class="subheader">
<td colspan="4">Current Car Details</td>
</tr>
<tr>
<td>Current Loan Balance</td>
<td>$26,000</td>
<td>-</td>
<td>-</td>
</tr>
<tr>
<td>Monthly Payment</td>
<td>$775</td>
<td>-</td>
<td>-</td>
</tr>
<tr>
<td>Interest Rate</td>
<td>7%</td>
<td>-</td>
<td>-</td>
</tr>
<tr>
<td>Estimated Trade-In Value (2025)</td>
<td>$36,000</td>
<td>-</td>
<td>-</td>
</tr>
<tr class="highlight">
<td>Extended Warranty</td>
<td>$6,000</td>
<td>-</td>
<td>-</td>
</tr>
<!-- New Car Details -->
<tr class="subheader">
<td colspan="4">New Car Details</td>
</tr>
<tr>
<td>CPO AMG GT 4-Door Price</td>
<td>-</td>
<td>$69,000</td>
<td>-</td>
</tr>
<tr>
<td>Trade-In Value</td>
<td>-</td>
<td>$36,000</td>
<td>-</td>
</tr>
<tr>
<td>Amount to Finance</td>
<td>-</td>
<td>$33,000</td>
<td>-</td>
</tr>
<tr>
<td>Interest Rate</td>
<td>-</td>
<td>6%</td>
<td>-</td>
</tr>
<tr>
<td>Loan Term (60 months)</td>
<td>-</td>
<td>60 months</td>
<td>-</td>
</tr>
<tr>
<td>Estimated Monthly Payment</td>
<td>-</td>
<td>$638</td>
<td>-</td>
</tr>
<!-- Annual Costs -->
<tr class="subheader">
<td colspan="4">5-Year Projection</td>
</tr>
<!-- 2025 -->
<tr class="subheader">
<td>2025</td>
<td>Current E450</td>
<td>CPO AMG GT</td>
<td>Difference</td>
</tr>
<tr>
<td>Loan Payments</td>
<td>$9,300</td>
<td>$7,656</td>
<td>$1,644</td>
</tr>
<tr class="highlight">
<td>Extended Warranty</td>
<td>$6,000</td>
<td>$0</td>
<td>$6,000</td>
</tr>
<tr>
<td>Annual Maintenance</td>
<td>$1,500</td>
<td>$1,500</td>
<td>$0</td>
</tr>
<tr>
<td>Car Value</td>
<td>$36,000</td>
<td>$58,000</td>
<td>-$22,000</td>
</tr>
<tr class="total">
<td>2025 Total Cost</td>
<td>$16,800</td>
<td>$9,156</td>
<td>$7,644</td>
</tr>
<!-- 2026 -->
<tr class="subheader">
<td>2026</td>
<td>Current E450</td>
<td>CPO AMG GT</td>
<td>Difference</td>
</tr>
<tr>
<td>Loan Payments</td>
<td>$9,300</td>
<td>$7,656</td>
<td>$1,644</td>
</tr>
<tr>
<td>Annual Maintenance</td>
<td>$1,500</td>
<td>$1,500</td>
<td>$0</td>
</tr>
<tr>
<td>Car Value</td>
<td>$33,000</td>
<td>$52,000</td>
<td>-$19,000</td>
</tr>
<tr class="total">
<td>2026 Total Cost</td>
<td>$10,800</td>
<td>$9,156</td>
<td>$1,644</td>
</tr>
<!-- 2027 -->
<tr class="subheader">
<td>2027</td>
<td>Current E450</td>
<td>CPO AMG GT</td>
<td>Difference</td>
</tr>
<tr>
<td>Loan Payments</td>
<td>$0</td>
<td>$7,656</td>
<td>-$7,656</td>
</tr>
<tr>
<td>Annual Maintenance</td>
<td>$1,500</td>
<td>$1,500</td>
<td>$0</td>
</tr>
<tr>
<td>Car Value</td>
<td>$30,000</td>
<td>$47,000</td>
<td>-$17,000</td>
</tr>
<tr class="total">
<td>2027 Total Cost</td>
<td>$1,500</td>
<td>$9,156</td>
<td>-$7,656</td>
</tr>
<!-- 2028 -->
<tr class="subheader">
<td>2028</td>
<td>Current E450</td>
<td>CPO AMG GT</td>
<td>Difference</td>
</tr>
<tr>
<td>Loan Payments</td>
<td>$0</td>
<td>$7,656</td>
<td>-$7,656</td>
</tr>
<tr>
<td>Annual Maintenance</td>
<td>$1,500</td>
<td>$1,500</td>
<td>$0</td>
</tr>
<tr>
<td>Car Value</td>
<td>$27,000</td>
<td>$42,000</td>
<td>-$15,000</td>
</tr>
<tr class="total">
<td>2028 Total Cost</td>
<td>$1,500</td>
<td>$9,156</td>
<td>-$7,656</td>
</tr>
<!-- 2029 -->
<tr class="subheader">
<td>2029</td>
<td>Current E450</td>
<td>CPO AMG GT</td>
<td>Difference</td>
</tr>
<tr>
<td>Loan Payments</td>
<td>$0</td>
<td>$7,656</td>
<td>-$7,656</td>
</tr>
<tr>
<td>Annual Maintenance</td>
<td>$1,500</td>
<td>$1,500</td>
<td>$0</td>
</tr>
<tr>
<td>Car Value</td>
<td>$24,500</td>
<td>$38,000</td>
<td>-$13,500</td>
</tr>
<tr class="total">
<td>2029 Total Cost</td>
<td>$1,500</td>
<td>$9,156</td>
<td>-$7,656</td>
</tr>
<!-- 5-Year Summary -->
<tr class="header">
<td colspan="4">5-Year Summary (2025-2029)</td>
</tr>
<tr>
<td>Total Loan Payments</td>
<td>$18,600</td>
<td>$38,280</td>
<td>-$19,680</td>
</tr>
<tr class="highlight">
<td>Extended Warranty</td>
<td>$6,000</td>
<td>$0</td>
<td>$6,000</td>
</tr>
<tr>
<td>Total Maintenance</td>
<td>$7,500</td>
<td>$7,500</td>
<td>$0</td>
</tr>
<tr>
<td>Vehicle Depreciation</td>
<td>$11,500</td>
<td>$20,000</td>
<td>-$8,500</td>
</tr>
<tr class="total">
<td>Total 5-Year Cost of Ownership</td>
<td>$43,600</td>
<td>$65,780</td>
<td>-$22,180</td>
</tr>
</table>
<div style="padding: 10px; background-color: #f9f9f9; border: 1px solid #ddd; margin-top: 20px;">
<p><strong>Notes:</strong></p>
<ul>
<li>Current E450 loan is projected to be paid off during 2027</li>
<li>$6,000 extended warranty for E450 covers major repairs but not regular maintenance</li>
<li>Annual maintenance costs estimated at $1,500 per year for both vehicles</li>
<li>The extended warranty provides peace of mind for unexpected repairs on the older E450</li>
<li>CPO AMG GT likely comes with 1-year warranty for major components</li>
<li>California sales tax and registration fees not included in initial purchase</li>
<li>Fuel costs not included (AMG GT likely has higher consumption)</li>
<li>Insurance costs not included (AMG GT will likely have higher premiums)</li>
<li>The E450 provides approximately $22,180 in savings over 5 years</li>
</ul>
</div>
</div>