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 | 3,622 | 3,052 | 2,666 | 2,289 | 1,913 | 13,542 |
Fuel Cost | 4,000 | 4,040 | 4,080 | 4,121 | 4,162 | 20,403 |
Tyre Change Cost | 0 | 0 | 2,405 | 0 | 2,405 | 4,810 |
Service Cost | 489 | 978 | 978 | 978 | 978 | 4,401 |
Depreciation | 15,261 | 5,087 | 10,174 | 10,174 | 10,174 | 50,870 |
TCO | 23,372 | 13,157 | 20,303 | 17,562 | 19,632 | 94,026 |
TCO/KM | 0.97 | 0.55 | 0.85 | 0.73 | 0.82 | 0.78 |