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 | 1,676 | 1,412 | 1,233 | 1,059 | 885 | 6,265 |
Fuel Cost | 3,429 | 3,463 | 3,497 | 3,532 | 3,568 | 17,489 |
Tyre Change Cost | 0 | 0 | 690 | 0 | 690 | 1,380 |
Service Cost | 480 | 960 | 960 | 960 | 960 | 4,320 |
Depreciation | 7,062 | 2,354 | 4,708 | 4,708 | 4,708 | 23,540 |
TCO | 12,647 | 8,189 | 11,088 | 10,259 | 10,811 | 52,994 |
TCO/KM | 0.53 | 0.34 | 0.46 | 0.43 | 0.45 | 0.44 |