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 | 2,435 | 2,052 | 1,792 | 1,539 | 1,286 | 9,104 |
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 | 10,260 | 3,420 | 6,840 | 6,840 | 6,840 | 34,200 |
TCO | 14,737 | 8,158 | 11,332 | 11,094 | 11,385 | 56,706 |
TCO/KM | 1.23 | 0.68 | 0.94 | 0.92 | 0.95 | 0.95 |