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 | 2,175 | 1,833 | 1,601 | 1,375 | 1,148 | 8,132 |
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 | 9,164 | 3,055 | 6,109 | 6,109 | 6,109 | 30,546 |
TCO | 15,178 | 9,171 | 13,842 | 11,836 | 13,460 | 63,487 |
TCO/KM | 0.63 | 0.38 | 0.58 | 0.49 | 0.56 | 0.53 |