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 | 4,839 | 4,077 | 3,561 | 3,058 | 2,555 | 18,090 |
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 | 20,387 | 6,796 | 13,591 | 13,591 | 13,591 | 67,956 |
TCO | 27,111 | 13,244 | 19,537 | 19,049 | 19,090 | 98,031 |
TCO/KM | 2.26 | 1.1 | 1.63 | 1.59 | 1.59 | 1.63 |