Results
Payments & Expenses (monthly)
Loan Payment$521.77
Operational Costs$487.50
Total Monthly Expenses$1,009.27
Lifetime Totals
Loan Payments$31,306.35
Operational Costs$58,500.00
Total Payments$89,806.35
Opportunity Cost$36,135.36
Depreciation$19,539.65
End-of-life Value$10,460.35
Total Cost of Ownership$135,020.99