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 | 3,097 | 2,610 | 2,279 | 1,958 | 1,636 | 11,580 |
Fuel Cost | 3,429 | 3,463 | 3,497 | 3,532 | 3,568 | 17,489 |
Tyre Change Cost | 0 | 0 | 2,100 | 0 | 2,100 | 4,200 |
Service Cost | 440 | 880 | 880 | 880 | 880 | 3,960 |
Depreciation | 13,050 | 4,350 | 8,700 | 8,700 | 8,700 | 43,500 |
TCO | 20,016 | 11,303 | 17,456 | 15,070 | 16,884 | 80,729 |
TCO/KM | 0.83 | 0.47 | 0.73 | 0.63 | 0.7 | 0.67 |