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 | 2,969 | 2,502 | 2,185 | 1,877 | 1,568 | 11,101 |
Fuel Cost | 3,692 | 3,729 | 3,767 | 3,804 | 3,842 | 18,834 |
Tyre Change Cost | 0 | 0 | 1,315 | 0 | 1,315 | 2,630 |
Service Cost | 623 | 1,246 | 1,246 | 1,246 | 1,246 | 5,607 |
Depreciation | 12,510 | 4,170 | 8,340 | 8,340 | 8,340 | 41,700 |
TCO | 19,794 | 11,647 | 16,853 | 15,267 | 16,311 | 79,872 |
TCO/KM | 0.82 | 0.49 | 0.7 | 0.64 | 0.68 | 0.67 |