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 | 4,046 | 1,369 | 1,125 | 1,273 | 1,033 | 8,846 |
Fuel Cost | 1,350 | 1,364 | 1,377 | 1,391 | 1,405 | 6,887 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 1,800 | 1,800 |
Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 8,054 | 2,685 | 5,369 | 5,369 | 5,369 | 26,846 |
TCO | 13,450 | 5,418 | 7,871 | 8,033 | 9,607 | 44,379 |
TCO/KM | 1.12 | 0.45 | 0.66 | 0.67 | 0.8 | 0.74 |