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 | 3,198 | 2,695 | 2,354 | 2,021 | 1,689 | 11,957 |
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 | 13,476 | 4,492 | 8,984 | 8,984 | 8,984 | 44,920 |
TCO | 21,274 | 12,427 | 16,991 | 16,326 | 16,408 | 83,426 |
TCO/KM | 0.89 | 0.52 | 0.71 | 0.68 | 0.68 | 0.7 |