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 | 1,507 | 1,270 | 1,109 | 952 | 796 | 5,634 |
Fuel Cost | 3,200 | 3,232 | 3,264 | 3,297 | 3,330 | 16,323 |
Tyre Change Cost | 0 | 0 | 1,095 | 0 | 1,095 | 2,190 |
Service Cost | 410 | 820 | 820 | 820 | 820 | 3,690 |
Depreciation | 6,348 | 2,116 | 4,232 | 4,232 | 4,232 | 21,160 |
TCO | 11,465 | 7,438 | 10,520 | 9,301 | 10,273 | 48,997 |
TCO/KM | 0.48 | 0.31 | 0.44 | 0.39 | 0.43 | 0.41 |