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 | 2,926 | 2,466 | 2,153 | 1,849 | 1,545 | 10,939 |
Fuel Cost | 4,000 | 4,040 | 4,080 | 4,121 | 4,162 | 20,403 |
Tyre Change Cost | 0 | 0 | 1,090 | 0 | 1,090 | 2,180 |
Service Cost | 420 | 840 | 840 | 840 | 840 | 3,780 |
Depreciation | 12,329 | 4,110 | 8,219 | 8,219 | 8,219 | 41,096 |
TCO | 19,675 | 11,456 | 16,382 | 15,029 | 15,856 | 78,398 |
TCO/KM | 0.82 | 0.48 | 0.68 | 0.63 | 0.66 | 0.65 |