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 | 3,307 | 2,787 | 2,434 | 2,090 | 1,747 | 12,365 |
Fuel Cost | 1,500 | 1,515 | 1,530 | 1,545 | 1,561 | 7,651 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 830 | 830 |
Service Cost | 1,245 | 2,490 | 2,490 | 2,490 | 2,490 | 11,205 |
Depreciation | 13,935 | 4,645 | 9,290 | 9,290 | 9,290 | 46,450 |
TCO | 19,987 | 11,437 | 15,744 | 15,415 | 15,918 | 78,501 |
TCO/KM | 1.67 | 0.95 | 1.31 | 1.28 | 1.33 | 1.31 |