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 | 3,773 | 1,173 | 964 | 1,152 | 946 | 8,008 |
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 | 6,900 | 2,300 | 4,600 | 4,600 | 4,600 | 23,000 |
TCO | 12,023 | 4,837 | 6,941 | 7,143 | 6,951 | 37,895 |
TCO/KM | 1 | 0.4 | 0.58 | 0.6 | 0.58 | 0.63 |