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 | 2,207 | 1,860 | 1,625 | 1,395 | 1,166 | 8,253 |
Fuel Cost | 3,429 | 3,463 | 3,497 | 3,532 | 3,568 | 17,489 |
Tyre Change Cost | 0 | 0 | 1,815 | 0 | 1,815 | 3,630 |
Service Cost | 410 | 820 | 820 | 820 | 820 | 3,690 |
Depreciation | 9,301 | 3,100 | 6,201 | 6,201 | 6,201 | 31,004 |
TCO | 15,347 | 9,243 | 13,958 | 11,948 | 13,570 | 64,066 |
TCO/KM | 0.64 | 0.39 | 0.58 | 0.5 | 0.57 | 0.53 |