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 | 3,879 | 1,250 | 1,027 | 1,199 | 980 | 8,335 |
Fuel Cost | 1,350 | 1,364 | 1,377 | 1,391 | 1,405 | 6,887 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 7,350 | 2,450 | 4,900 | 4,900 | 4,900 | 24,500 |
TCO | 12,579 | 5,064 | 7,304 | 7,490 | 7,285 | 39,722 |
TCO/KM | 1.05 | 0.42 | 0.61 | 0.62 | 0.61 | 0.66 |