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 | 2,607 | 2,197 | 1,919 | 1,648 | 1,377 | 9,748 |
Fuel Cost | 3,200 | 3,232 | 3,264 | 3,297 | 3,330 | 16,323 |
Tyre Change Cost | 0 | 0 | 1,020 | 0 | 1,020 | 2,040 |
Service Cost | 350 | 699 | 699 | 699 | 699 | 3,146 |
Depreciation | 10,984 | 3,661 | 7,323 | 7,323 | 7,323 | 36,614 |
TCO | 17,141 | 9,789 | 14,225 | 12,967 | 13,749 | 67,871 |
TCO/KM | 0.71 | 0.41 | 0.59 | 0.54 | 0.57 | 0.57 |