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 | 1,551 | 1,307 | 1,142 | 980 | 819 | 5,799 |
Fuel Cost | 1,600 | 1,616 | 1,632 | 1,648 | 1,665 | 8,161 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 630 | 630 |
Service Cost | 630 | 1,260 | 1,260 | 1,260 | 1,260 | 5,670 |
Depreciation | 6,537 | 2,179 | 4,358 | 4,358 | 4,358 | 21,790 |
TCO | 10,318 | 6,362 | 8,392 | 8,246 | 8,732 | 42,050 |
TCO/KM | 0.86 | 0.53 | 0.7 | 0.69 | 0.73 | 0.7 |