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 | 3,165 | 2,667 | 2,329 | 2,000 | 1,671 | 11,832 |
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 | 797 | 1,594 | 1,594 | 1,594 | 1,594 | 7,173 |
Depreciation | 13,335 | 4,445 | 8,890 | 8,890 | 8,890 | 44,450 |
TCO | 18,897 | 10,322 | 14,445 | 14,132 | 14,690 | 72,486 |
TCO/KM | 1.57 | 0.86 | 1.2 | 1.18 | 1.22 | 1.21 |