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 | 2,679 | 2,258 | 1,972 | 1,693 | 1,415 | 10,017 |
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 | 11,288 | 3,763 | 7,525 | 7,525 | 7,525 | 37,626 |
TCO | 18,567 | 11,261 | 15,150 | 14,539 | 14,675 | 74,192 |
TCO/KM | 0.77 | 0.47 | 0.63 | 0.61 | 0.61 | 0.62 |