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 | 3,522 | 2,968 | 2,592 | 2,226 | 1,860 | 13,168 |
Fuel Cost | 1,412 | 1,426 | 1,440 | 1,455 | 1,469 | 7,202 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 730 | 730 |
Service Cost | 473 | 945 | 945 | 945 | 945 | 4,253 |
Depreciation | 14,840 | 4,947 | 9,893 | 9,893 | 9,893 | 49,466 |
TCO | 20,247 | 10,286 | 14,870 | 14,519 | 14,897 | 74,819 |
TCO/KM | 1.69 | 0.86 | 1.24 | 1.21 | 1.24 | 1.25 |