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 | 1,117 | 941 | 822 | 706 | 590 | 4,176 |
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 | 4,704 | 1,568 | 3,136 | 3,136 | 3,136 | 15,680 |
TCO | 7,863 | 5,195 | 6,658 | 6,557 | 6,985 | 33,258 |
TCO/KM | 0.66 | 0.43 | 0.55 | 0.55 | 0.58 | 0.55 |