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 | 2,605 | 2,195 | 1,917 | 1,646 | 1,376 | 9,739 |
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 | 10,975 | 3,658 | 7,317 | 7,317 | 7,317 | 36,584 |
TCO | 15,622 | 8,539 | 11,934 | 11,678 | 11,952 | 59,725 |
TCO/KM | 1.3 | 0.71 | 0.99 | 0.97 | 1 | 1 |