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 | 2,551 | 2,149 | 1,877 | 1,612 | 1,347 | 9,536 |
Fuel Cost | 3,200 | 3,232 | 3,264 | 3,297 | 3,330 | 16,323 |
Tyre Change Cost | 0 | 0 | 373 | 0 | 373 | 746 |
Service Cost | 600 | 1,200 | 1,200 | 1,200 | 1,200 | 5,400 |
Depreciation | 10,747 | 3,582 | 7,165 | 7,165 | 7,165 | 35,824 |
TCO | 17,098 | 10,163 | 13,879 | 13,274 | 13,415 | 67,829 |
TCO/KM | 0.71 | 0.42 | 0.58 | 0.55 | 0.56 | 0.57 |