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 | 2,863 | 2,413 | 2,107 | 1,810 | 1,512 | 10,705 |
Fuel Cost | 6,857 | 6,926 | 6,995 | 7,065 | 7,136 | 34,979 |
Tyre Change Cost | 0 | 0 | 690 | 0 | 690 | 1,380 |
Service Cost | 480 | 960 | 960 | 960 | 960 | 4,320 |
Depreciation | 12,064 | 4,021 | 8,043 | 8,043 | 8,043 | 40,214 |
TCO | 22,264 | 14,320 | 18,795 | 17,878 | 18,341 | 91,598 |
TCO/KM | 0.93 | 0.6 | 0.78 | 0.74 | 0.76 | 0.76 |