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 | 2,358 | 1,987 | 1,736 | 1,490 | 1,245 | 8,816 |
Fuel Cost | 3,200 | 3,232 | 3,264 | 3,297 | 3,330 | 16,323 |
Tyre Change Cost | 0 | 0 | 1,130 | 0 | 1,130 | 2,260 |
Service Cost | 299 | 598 | 598 | 598 | 598 | 2,691 |
Depreciation | 9,936 | 3,312 | 6,624 | 6,624 | 6,624 | 33,120 |
TCO | 15,793 | 9,129 | 13,352 | 12,009 | 12,927 | 63,210 |
TCO/KM | 0.66 | 0.38 | 0.56 | 0.5 | 0.54 | 0.53 |