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 | 2,304 | 1,941 | 1,695 | 1,456 | 1,217 | 8,613 |
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 | 492 | 984 | 984 | 984 | 984 | 4,428 |
Depreciation | 9,707 | 3,236 | 6,471 | 6,471 | 6,471 | 32,356 |
TCO | 15,932 | 9,624 | 14,462 | 12,443 | 14,055 | 66,516 |
TCO/KM | 0.66 | 0.4 | 0.6 | 0.52 | 0.59 | 0.55 |