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 | 3,666 | 1,096 | 901 | 1,104 | 912 | 7,679 |
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 | 6,449 | 2,150 | 4,299 | 4,299 | 4,299 | 21,496 |
TCO | 11,465 | 4,610 | 6,577 | 6,794 | 8,416 | 37,862 |
TCO/KM | 0.96 | 0.38 | 0.55 | 0.57 | 0.7 | 0.63 |