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 | 1,193 | 1,005 | 878 | 754 | 630 | 4,460 |
Fuel Cost | 3,000 | 3,030 | 3,060 | 3,091 | 3,122 | 15,303 |
Tyre Change Cost | 0 | 0 | 990 | 0 | 990 | 1,980 |
Service Cost | 396 | 792 | 792 | 792 | 792 | 3,564 |
Depreciation | 5,025 | 1,675 | 3,350 | 3,350 | 3,350 | 16,750 |
TCO | 9,614 | 6,502 | 9,070 | 7,987 | 8,884 | 42,057 |
TCO/KM | 0.4 | 0.27 | 0.38 | 0.33 | 0.37 | 0.35 |