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 | 3,871 | 1,243 | 1,022 | 1,195 | 977 | 8,308 |
Fuel Cost | 1,512 | 1,527 | 1,542 | 1,558 | 1,573 | 7,712 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 7,313 | 2,438 | 4,875 | 4,875 | 4,875 | 24,376 |
TCO | 12,696 | 5,208 | 7,439 | 7,628 | 7,425 | 40,396 |
TCO/KM | 1.06 | 0.43 | 0.62 | 0.64 | 0.62 | 0.67 |