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 | 4,025 | 1,354 | 1,113 | 1,263 | 1,026 | 8,781 |
Fuel Cost | 776 | 784 | 792 | 800 | 808 | 3,960 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 3,000 | 3,000 |
Service Cost | 4,800 | 9,600 | 9,600 | 9,600 | 9,600 | 43,200 |
Depreciation | 7,965 | 2,655 | 5,310 | 5,310 | 5,310 | 26,550 |
TCO | 17,566 | 14,393 | 16,815 | 16,973 | 19,744 | 85,491 |
TCO/KM | 1.46 | 1.2 | 1.4 | 1.41 | 1.65 | 1.42 |