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 | 3,289 | 2,771 | 2,420 | 2,079 | 1,737 | 12,296 |
Fuel Cost | 1,600 | 1,616 | 1,632 | 1,648 | 1,665 | 8,161 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 870 | 870 |
Service Cost | 1,395 | 2,790 | 2,790 | 2,790 | 2,790 | 12,555 |
Depreciation | 13,857 | 4,619 | 9,238 | 9,238 | 9,238 | 46,190 |
TCO | 20,141 | 11,796 | 16,080 | 15,755 | 16,300 | 80,072 |
TCO/KM | 1.68 | 0.98 | 1.34 | 1.31 | 1.36 | 1.33 |