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 | 3,554 | 2,995 | 2,616 | 2,247 | 1,877 | 13,289 |
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 | 14,977 | 4,992 | 9,985 | 9,985 | 9,985 | 49,924 |
TCO | 23,131 | 13,227 | 18,254 | 17,553 | 17,597 | 89,762 |
TCO/KM | 0.96 | 0.55 | 0.76 | 0.73 | 0.73 | 0.75 |