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 | 3,986 | 1,326 | 1,090 | 1,246 | 1,013 | 8,661 |
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 | 7,799 | 2,600 | 5,199 | 5,199 | 5,199 | 25,996 |
TCO | 13,135 | 5,290 | 7,666 | 7,836 | 9,417 | 43,344 |
TCO/KM | 1.09 | 0.44 | 0.64 | 0.65 | 0.78 | 0.72 |