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 | 1,914 | 1,613 | 1,409 | 1,210 | 1,011 | 7,157 |
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 | 390 | 780 | 780 | 780 | 780 | 3,510 |
Depreciation | 8,066 | 2,689 | 5,377 | 5,377 | 5,377 | 26,886 |
TCO | 13,799 | 8,545 | 12,153 | 10,899 | 11,826 | 57,222 |
TCO/KM | 0.57 | 0.36 | 0.51 | 0.45 | 0.49 | 0.48 |