TCO Calculation |
---|
Insurance |
Fuel Cost |
Tyre Change Cost |
Service Cost |
Depreciation |
TCO |
TCO/KMS |
TCO Calculation | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total |
---|---|---|---|---|---|---|
Insurance Cost | 3,860 | 3,253 | 2,841 | 2,439 | 2,038 | 14,431 |
Fuel Cost | 1,600 | 1,616 | 1,632 | 1,648 | 1,665 | 8,161 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 730 | 730 |
Service Cost | 1,095 | 2,190 | 2,190 | 2,190 | 2,190 | 9,855 |
Depreciation | 16,263 | 5,421 | 10,842 | 10,842 | 10,842 | 54,210 |
TCO | 22,818 | 12,480 | 17,505 | 17,119 | 17,465 | 87,387 |
TCO/KM | 1.9 | 1.04 | 1.46 | 1.43 | 1.46 | 1.46 |