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 | 2,469 | 2,080 | 1,817 | 1,560 | 1,304 | 9,230 |
Fuel Cost | 1,412 | 1,426 | 1,440 | 1,455 | 1,469 | 7,202 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 830 | 830 |
Service Cost | 473 | 945 | 945 | 945 | 945 | 4,253 |
Depreciation | 10,402 | 3,467 | 6,935 | 6,935 | 6,935 | 34,674 |
TCO | 14,756 | 7,918 | 11,137 | 10,895 | 11,483 | 56,189 |
TCO/KM | 1.23 | 0.66 | 0.93 | 0.91 | 0.96 | 0.94 |