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 | 1,447 | 1,220 | 1,065 | 915 | 764 | 5,411 |
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 | 6,098 | 2,033 | 4,065 | 4,065 | 4,065 | 20,326 |
TCO | 12,145 | 8,493 | 10,783 | 10,301 | 10,564 | 52,286 |
TCO/KM | 0.51 | 0.35 | 0.45 | 0.43 | 0.44 | 0.44 |