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 | 2,143 | 1,806 | 1,577 | 1,354 | 1,132 | 8,012 |
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 | 9,030 | 3,010 | 6,020 | 6,020 | 6,020 | 30,100 |
TCO | 15,773 | 10,056 | 13,250 | 12,695 | 12,887 | 64,661 |
TCO/KM | 0.66 | 0.42 | 0.55 | 0.53 | 0.54 | 0.54 |