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 | 3,060 | 2,579 | 2,252 | 1,934 | 1,616 | 11,441 |
Fuel Cost | 3,429 | 3,463 | 3,497 | 3,532 | 3,568 | 17,489 |
Tyre Change Cost | 0 | 0 | 1,090 | 0 | 1,090 | 2,180 |
Service Cost | 471 | 943 | 943 | 943 | 943 | 4,243 |
Depreciation | 12,895 | 4,298 | 8,597 | 8,597 | 8,597 | 42,984 |
TCO | 19,855 | 11,283 | 16,379 | 15,006 | 15,814 | 78,337 |
TCO/KM | 0.83 | 0.47 | 0.68 | 0.63 | 0.66 | 0.65 |