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 | 2,519 | 2,123 | 1,854 | 1,592 | 1,330 | 9,418 |
Fuel Cost | 4,000 | 4,040 | 4,080 | 4,121 | 4,162 | 20,403 |
Tyre Change Cost | 0 | 0 | 1,020 | 0 | 1,020 | 2,040 |
Service Cost | 379 | 758 | 758 | 758 | 758 | 3,411 |
Depreciation | 10,613 | 3,538 | 7,075 | 7,075 | 7,075 | 35,376 |
TCO | 17,511 | 10,459 | 14,787 | 13,546 | 14,345 | 70,648 |
TCO/KM | 0.73 | 0.44 | 0.62 | 0.56 | 0.6 | 0.59 |