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 | 3,001 | 2,529 | 2,209 | 1,897 | 1,585 | 11,221 |
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 | 12,646 | 4,215 | 8,431 | 8,431 | 8,431 | 42,154 |
TCO | 20,247 | 11,984 | 16,293 | 15,649 | 15,751 | 79,924 |
TCO/KM | 0.84 | 0.5 | 0.68 | 0.65 | 0.66 | 0.67 |