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 | 6,941 | 3,443 | 2,830 | 2,553 | 1,950 | 17,717 |
Fuel Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 20,250 | 6,750 | 13,500 | 13,500 | 13,500 | 67,500 |
TCO | 27,191 | 10,193 | 16,330 | 16,053 | 15,450 | 85,217 |
TCO/KM | 2.27 | 0.85 | 1.36 | 1.34 | 1.29 | 1.42 |