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 | 1,350 | 1,138 | 994 | 853 | 713 | 5,048 |
Fuel Cost | 960 | 970 | 979 | 989 | 999 | 4,897 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 545 | 545 |
Service Cost | 909 | 1,817 | 1,817 | 1,817 | 1,817 | 8,177 |
Depreciation | 5,688 | 1,896 | 3,792 | 3,792 | 3,792 | 18,960 |
TCO | 8,907 | 5,821 | 7,582 | 7,451 | 7,866 | 37,627 |
TCO/KM | 0.74 | 0.49 | 0.63 | 0.62 | 0.66 | 0.63 |