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 | 1,702 | 1,434 | 1,252 | 1,075 | 899 | 6,362 |
Fuel Cost | 3,429 | 3,463 | 3,497 | 3,532 | 3,568 | 17,489 |
Tyre Change Cost | 0 | 0 | 1,095 | 0 | 1,095 | 2,190 |
Service Cost | 380 | 760 | 760 | 760 | 760 | 3,420 |
Depreciation | 7,170 | 2,390 | 4,780 | 4,780 | 4,780 | 23,900 |
TCO | 12,681 | 8,047 | 11,384 | 10,147 | 11,102 | 53,361 |
TCO/KM | 0.53 | 0.34 | 0.47 | 0.42 | 0.46 | 0.44 |