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 | 1,714 | 1,444 | 1,261 | 1,083 | 905 | 6,407 |
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 | 7,221 | 2,407 | 4,814 | 4,814 | 4,814 | 24,070 |
TCO | 13,535 | 9,091 | 11,728 | 11,218 | 11,454 | 57,026 |
TCO/KM | 0.56 | 0.38 | 0.49 | 0.47 | 0.48 | 0.48 |