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 | 2,436 | 2,053 | 1,793 | 1,539 | 1,286 | 9,107 |
Fuel Cost | 3,429 | 3,463 | 3,497 | 3,532 | 3,568 | 17,489 |
Tyre Change Cost | 0 | 0 | 217 | 0 | 217 | 434 |
Service Cost | 600 | 1,200 | 1,200 | 1,200 | 1,200 | 5,400 |
Depreciation | 10,263 | 3,421 | 6,842 | 6,842 | 6,842 | 34,210 |
TCO | 16,728 | 10,137 | 13,549 | 13,113 | 13,113 | 66,640 |
TCO/KM | 0.7 | 0.42 | 0.56 | 0.55 | 0.55 | 0.56 |