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 | 2,808 | 2,367 | 2,067 | 1,775 | 1,483 | 10,500 |
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 | 11,833 | 3,944 | 7,889 | 7,889 | 7,889 | 39,444 |
TCO | 19,241 | 11,551 | 15,609 | 14,985 | 15,107 | 76,493 |
TCO/KM | 0.8 | 0.48 | 0.65 | 0.62 | 0.63 | 0.64 |