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 | 2,080 | 1,752 | 1,530 | 1,314 | 1,098 | 7,774 |
Fuel Cost | 1,412 | 1,426 | 1,440 | 1,455 | 1,469 | 7,202 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 730 | 730 |
Service Cost | 945 | 1,890 | 1,890 | 1,890 | 1,890 | 8,505 |
Depreciation | 8,762 | 2,921 | 5,842 | 5,842 | 5,842 | 29,209 |
TCO | 13,199 | 7,989 | 10,702 | 10,501 | 11,029 | 53,420 |
TCO/KM | 1.1 | 0.67 | 0.89 | 0.88 | 0.92 | 0.89 |