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 | 2,333 | 1,966 | 1,717 | 1,474 | 1,232 | 8,722 |
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 | 9,829 | 3,276 | 6,553 | 6,553 | 6,553 | 32,764 |
TCO | 16,762 | 10,482 | 13,923 | 13,348 | 13,520 | 68,035 |
TCO/KM | 0.7 | 0.44 | 0.58 | 0.56 | 0.56 | 0.57 |