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 | 2,753 | 2,320 | 2,026 | 1,740 | 1,454 | 10,293 |
Fuel Cost | 4,800 | 4,848 | 4,896 | 4,945 | 4,995 | 24,484 |
Tyre Change Cost | 0 | 0 | 2,255 | 0 | 2,255 | 4,510 |
Service Cost | 520 | 1,040 | 1,040 | 1,040 | 1,040 | 4,680 |
Depreciation | 11,600 | 3,867 | 7,733 | 7,733 | 7,733 | 38,666 |
TCO | 19,673 | 12,075 | 17,950 | 15,458 | 17,477 | 82,633 |
TCO/KM | 0.82 | 0.5 | 0.75 | 0.64 | 0.73 | 0.69 |