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 | 2,784 | 2,346 | 2,049 | 1,760 | 1,470 | 10,409 |
Fuel Cost | 1,600 | 1,616 | 1,632 | 1,648 | 1,665 | 8,161 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 730 | 730 |
Service Cost | 473 | 945 | 945 | 945 | 945 | 4,253 |
Depreciation | 11,732 | 3,911 | 7,822 | 7,822 | 7,822 | 39,109 |
TCO | 16,589 | 8,818 | 12,448 | 12,175 | 12,632 | 62,662 |
TCO/KM | 1.38 | 0.73 | 1.04 | 1.01 | 1.05 | 1.04 |