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 | 3,209 | 2,704 | 2,362 | 2,028 | 1,695 | 11,998 |
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 | 13,521 | 4,507 | 9,014 | 9,014 | 9,014 | 45,070 |
TCO | 21,330 | 12,451 | 17,029 | 16,363 | 16,444 | 83,617 |
TCO/KM | 0.89 | 0.52 | 0.71 | 0.68 | 0.69 | 0.7 |