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 | 1,598 | 1,347 | 1,176 | 1,010 | 844 | 5,975 |
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 | 6,735 | 2,245 | 4,490 | 4,490 | 4,490 | 22,450 |
TCO | 10,375 | 6,278 | 8,366 | 8,215 | 8,593 | 41,827 |
TCO/KM | 0.86 | 0.52 | 0.7 | 0.68 | 0.72 | 0.7 |