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 | 2,670 | 2,250 | 1,965 | 1,687 | 1,410 | 9,982 |
Fuel Cost | 1,412 | 1,426 | 1,440 | 1,455 | 1,469 | 7,202 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 530 | 530 |
Service Cost | 473 | 945 | 945 | 945 | 945 | 4,253 |
Depreciation | 11,250 | 3,750 | 7,500 | 7,500 | 7,500 | 37,500 |
TCO | 15,805 | 8,371 | 11,850 | 11,587 | 11,854 | 59,467 |
TCO/KM | 1.32 | 0.7 | 0.99 | 0.97 | 0.99 | 0.99 |