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 | 2,871 | 2,419 | 2,113 | 1,815 | 1,516 | 10,734 |
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 | 12,097 | 4,032 | 8,065 | 8,065 | 8,065 | 40,324 |
TCO | 19,568 | 11,691 | 15,831 | 15,201 | 15,316 | 77,607 |
TCO/KM | 0.82 | 0.49 | 0.66 | 0.63 | 0.64 | 0.65 |