LOL, again with this nonsense
Let me start by asking why do you include 13% tax into this? Part timers won't make over 30K in a year, so it's not applicable. In fact, not all full timers will.
Also, 25% commission on UberX? This is for newer drivers, my commission is 20%.
Next: depreciation. Yes, for a brand new vehicle - no argue here. But a lot of vehicles used for Uber have already depreciated to the max. Like mine of 2008 with over 200k kms on it. It simply does not have any further depreciation even in case I was ever planning to sell it.
Next: insurance. No, you are already paying for insurance regardless of whether you are using your car for Uber or not. This is not an Uber expense.
Next: Water, gum, etc. Those are irrelevant at all. I keep water in my car and sometimes offer it to customers. Fact is I bought 20 bottles of 0.5 L water in Canadian tire three weeks ago, and I still have 10 bottles left in my locker and three in my car. Nobody wants it. And gum, WTF? Are you a vending machine? No for gum.
What's left is basically gas, maintenance and repairs, which you WRITE OFF along with any other Uber related expenses when filing taxes.
In the end: the fog has lifted, and there's nothing left of this "scary" breakdown.
Reality check: I've been telling this for many months now: this gig is very individual for everyone. Yes, if you are driving a 2016 Camry for Uber, it's a totally different story for you (aside that you should probably get your mental health state checked right away). But for old timers like me the extra expenses except gas are minimal. Also remember about tax write offs for your Uber related expenses (portion of gas, maintenance, repairs, communications and any other that relate to Uber activity).
This is only X, of course. I'm not even going to discuss XL and SELECT, which are roughly double of UberX rate.