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 | 3,949 | 3,328 | 2,906 | 2,496 | 2,085 | 14,764 |
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 | 16,638 | 5,546 | 11,092 | 11,092 | 11,092 | 55,460 |
TCO | 25,187 | 14,114 | 19,651 | 18,909 | 18,912 | 96,773 |
TCO/KM | 1.05 | 0.59 | 0.82 | 0.79 | 0.79 | 0.81 |