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 | 2,952 | 2,488 | 2,173 | 1,866 | 1,559 | 11,038 |
Fuel Cost | 1,600 | 1,616 | 1,632 | 1,648 | 1,665 | 8,161 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 830 | 830 |
Service Cost | 473 | 945 | 945 | 945 | 945 | 4,253 |
Depreciation | 12,440 | 4,147 | 8,293 | 8,293 | 8,293 | 41,466 |
TCO | 17,465 | 9,196 | 13,043 | 12,752 | 13,292 | 65,748 |
TCO/KM | 1.46 | 0.77 | 1.09 | 1.06 | 1.11 | 1.1 |