I like the concept, but are you including all the costs of the bike? Upgrading parts, accessories, etc.? I know I don't make any money commuting, mostly because I enjoy cycling so much that I'm constantly buying something new. Although, it is money I'd be spending anyway, more than likely. So it's open to interpretation.