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 | 3,612 | 1,058 | 870 | 1,081 | 895 | 7,516 |
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 | 6,225 | 2,075 | 4,150 | 4,150 | 4,150 | 20,750 |
TCO | 11,187 | 4,497 | 6,397 | 6,622 | 8,250 | 36,953 |
TCO/KM | 0.93 | 0.37 | 0.53 | 0.55 | 0.69 | 0.62 |