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 | 3,364 | 2,835 | 2,476 | 2,126 | 1,776 | 12,577 |
Fuel Cost | 4,000 | 4,040 | 4,080 | 4,121 | 4,162 | 20,403 |
Tyre Change Cost | 0 | 0 | 1,815 | 0 | 1,815 | 3,630 |
Service Cost | 410 | 820 | 820 | 820 | 820 | 3,690 |
Depreciation | 14,173 | 4,724 | 9,449 | 9,449 | 9,449 | 47,244 |
TCO | 21,947 | 12,419 | 18,640 | 16,516 | 18,022 | 87,544 |
TCO/KM | 0.91 | 0.52 | 0.78 | 0.69 | 0.75 | 0.73 |