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 | 4,411 | 3,717 | 3,246 | 2,788 | 2,329 | 16,491 |
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 | 1,245 | 2,490 | 2,490 | 2,490 | 2,490 | 11,205 |
Depreciation | 18,585 | 6,195 | 12,390 | 12,390 | 12,390 | 61,950 |
TCO | 25,841 | 14,018 | 19,758 | 19,316 | 19,744 | 98,677 |
TCO/KM | 2.15 | 1.17 | 1.65 | 1.61 | 1.65 | 1.64 |