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 | 3,457 | 2,913 | 2,544 | 2,185 | 1,825 | 12,924 |
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 | 14,565 | 4,855 | 9,710 | 9,710 | 9,710 | 48,550 |
TCO | 20,064 | 10,454 | 14,954 | 14,610 | 14,794 | 74,876 |
TCO/KM | 1.67 | 0.87 | 1.25 | 1.22 | 1.23 | 1.25 |