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 | 3,374 | 2,844 | 2,483 | 2,133 | 1,782 | 12,616 |
Fuel Cost | 3,429 | 3,463 | 3,497 | 3,532 | 3,568 | 17,489 |
Tyre Change Cost | 0 | 0 | 573 | 0 | 573 | 1,146 |
Service Cost | 514 | 1,029 | 1,029 | 1,029 | 1,029 | 4,630 |
Depreciation | 14,218 | 4,739 | 9,479 | 9,479 | 9,479 | 47,394 |
TCO | 21,535 | 12,075 | 17,061 | 16,173 | 16,431 | 83,275 |
TCO/KM | 0.9 | 0.5 | 0.71 | 0.67 | 0.68 | 0.69 |