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 | 2,452 | 2,067 | 1,805 | 1,550 | 1,295 | 9,169 |
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 | 10,333 | 3,444 | 6,889 | 6,889 | 6,889 | 34,444 |
TCO | 17,385 | 10,751 | 14,347 | 13,760 | 13,919 | 70,162 |
TCO/KM | 0.72 | 0.45 | 0.6 | 0.57 | 0.58 | 0.58 |