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 | 3,295 | 2,776 | 2,425 | 2,082 | 1,740 | 12,318 |
Fuel Cost | 4,000 | 4,040 | 4,080 | 4,121 | 4,162 | 20,403 |
Tyre Change Cost | 0 | 0 | 373 | 0 | 373 | 746 |
Service Cost | 600 | 1,200 | 1,200 | 1,200 | 1,200 | 5,400 |
Depreciation | 13,882 | 4,627 | 9,255 | 9,255 | 9,255 | 46,274 |
TCO | 21,777 | 12,643 | 17,333 | 16,658 | 16,730 | 85,141 |
TCO/KM | 0.91 | 0.53 | 0.72 | 0.69 | 0.7 | 0.71 |