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 | 4,432 | 3,735 | 3,262 | 2,801 | 2,341 | 16,571 |
Fuel Cost | 1,412 | 1,426 | 1,440 | 1,455 | 1,469 | 7,202 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 530 | 530 |
Service Cost | 630 | 1,260 | 1,260 | 1,260 | 1,260 | 5,670 |
Depreciation | 18,675 | 6,225 | 12,450 | 12,450 | 12,450 | 62,250 |
TCO | 25,149 | 12,646 | 18,412 | 17,966 | 18,050 | 92,223 |
TCO/KM | 2.1 | 1.05 | 1.53 | 1.5 | 1.5 | 1.54 |