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 | 4,364 | 1,596 | 1,312 | 1,413 | 1,133 | 9,818 |
Fuel Cost | 1,131 | 1,142 | 1,154 | 1,165 | 1,177 | 5,769 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 3,500 | 3,500 |
Service Cost | 4,800 | 9,600 | 9,600 | 9,600 | 9,600 | 43,200 |
Depreciation | 9,390 | 3,130 | 6,260 | 6,260 | 6,260 | 31,300 |
TCO | 19,685 | 15,468 | 18,326 | 18,438 | 21,670 | 93,587 |
TCO/KM | 1.64 | 1.29 | 1.53 | 1.54 | 1.81 | 1.56 |