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 | 3,909 | 3,294 | 2,877 | 2,471 | 2,064 | 14,615 |
Fuel Cost | 4,000 | 4,040 | 4,080 | 4,121 | 4,162 | 20,403 |
Tyre Change Cost | 0 | 0 | 3,700 | 0 | 3,700 | 7,400 |
Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 16,470 | 5,490 | 10,980 | 10,980 | 10,980 | 54,900 |
TCO | 24,379 | 12,824 | 21,637 | 17,572 | 20,906 | 97,318 |
TCO/KM | 1.02 | 0.53 | 0.9 | 0.73 | 0.87 | 0.81 |