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 | 1,763 | 1,486 | 1,298 | 1,114 | 931 | 6,592 |
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 | 7,430 | 2,477 | 4,953 | 4,953 | 4,953 | 24,766 |
TCO | 11,235 | 6,649 | 8,951 | 8,782 | 9,143 | 44,760 |
TCO/KM | 0.94 | 0.55 | 0.75 | 0.73 | 0.76 | 0.75 |