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 | 3,628 | 3,057 | 2,670 | 2,293 | 1,916 | 13,564 |
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 | 15,286 | 5,095 | 10,191 | 10,191 | 10,191 | 50,954 |
TCO | 20,956 | 10,838 | 15,561 | 15,199 | 15,366 | 77,920 |
TCO/KM | 1.75 | 0.9 | 1.3 | 1.27 | 1.28 | 1.3 |