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 | 1,827 | 1,540 | 1,345 | 1,155 | 965 | 6,832 |
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 | 7,699 | 2,566 | 5,133 | 5,133 | 5,133 | 25,664 |
TCO | 14,126 | 9,346 | 12,131 | 11,609 | 11,833 | 59,045 |
TCO/KM | 0.59 | 0.39 | 0.51 | 0.48 | 0.49 | 0.49 |