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 | 904 | 762 | 665 | 571 | 477 | 3,379 |
Fuel Cost | 960 | 970 | 979 | 989 | 999 | 4,897 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 760 | 760 |
Service Cost | 1,080 | 2,160 | 2,160 | 2,160 | 2,160 | 9,720 |
Depreciation | 3,809 | 1,270 | 2,539 | 2,539 | 2,539 | 12,696 |
TCO | 6,753 | 5,162 | 6,343 | 6,259 | 6,935 | 31,452 |
TCO/KM | 0.56 | 0.43 | 0.53 | 0.52 | 0.58 | 0.52 |