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 | 3,634 | 3,062 | 2,674 | 2,297 | 1,919 | 13,586 |
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 | 15,311 | 5,104 | 10,208 | 10,208 | 10,208 | 51,039 |
TCO | 23,545 | 13,406 | 18,535 | 17,826 | 17,862 | 91,174 |
TCO/KM | 0.98 | 0.56 | 0.77 | 0.74 | 0.74 | 0.76 |