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 | 3,556 | 2,997 | 2,617 | 2,247 | 1,878 | 13,295 |
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 | 14,983 | 4,994 | 9,989 | 9,989 | 9,989 | 49,944 |
TCO | 20,581 | 10,677 | 15,306 | 14,951 | 15,126 | 76,641 |
TCO/KM | 1.72 | 0.89 | 1.28 | 1.25 | 1.26 | 1.28 |