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 | 2,186 | 1,842 | 1,609 | 1,382 | 1,154 | 8,173 |
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 | 630 | 1,260 | 1,260 | 1,260 | 1,260 | 5,670 |
Depreciation | 9,210 | 3,070 | 6,140 | 6,140 | 6,140 | 30,700 |
TCO | 13,438 | 7,598 | 10,449 | 10,237 | 10,553 | 52,275 |
TCO/KM | 1.12 | 0.63 | 0.87 | 0.85 | 0.88 | 0.87 |