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 | 3,587 | 3,023 | 2,640 | 2,267 | 1,894 | 13,411 |
Fuel Cost | 1,600 | 1,616 | 1,632 | 1,648 | 1,665 | 8,161 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 830 | 830 |
Service Cost | 473 | 945 | 945 | 945 | 945 | 4,253 |
Depreciation | 15,115 | 5,038 | 10,077 | 10,077 | 10,077 | 50,384 |
TCO | 20,775 | 10,622 | 15,294 | 14,937 | 15,411 | 77,039 |
TCO/KM | 1.73 | 0.89 | 1.27 | 1.24 | 1.28 | 1.28 |