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 | 3,700 | 3,118 | 2,723 | 2,338 | 1,954 | 13,833 |
Fuel Cost | 3,692 | 3,729 | 3,767 | 3,804 | 3,842 | 18,834 |
Tyre Change Cost | 0 | 0 | 2,210 | 0 | 2,210 | 4,420 |
Service Cost | 410 | 820 | 820 | 820 | 820 | 3,690 |
Depreciation | 15,589 | 5,196 | 10,393 | 10,393 | 10,393 | 51,964 |
TCO | 23,391 | 12,863 | 19,913 | 17,355 | 19,219 | 92,741 |
TCO/KM | 0.97 | 0.54 | 0.83 | 0.72 | 0.8 | 0.77 |