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 | 3,423 | 2,884 | 2,519 | 2,163 | 1,808 | 12,797 |
Fuel Cost | 4,000 | 4,040 | 4,080 | 4,121 | 4,162 | 20,403 |
Tyre Change Cost | 0 | 0 | 2,300 | 0 | 2,300 | 4,600 |
Service Cost | 600 | 1,200 | 1,200 | 1,200 | 1,200 | 5,400 |
Depreciation | 14,422 | 4,807 | 9,615 | 9,615 | 9,615 | 48,074 |
TCO | 22,445 | 12,931 | 19,714 | 17,099 | 19,085 | 91,274 |
TCO/KM | 0.94 | 0.54 | 0.82 | 0.71 | 0.8 | 0.76 |