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 | 1,139 | 960 | 838 | 720 | 601 | 4,258 |
Fuel Cost | 960 | 970 | 979 | 989 | 999 | 4,897 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 530 | 530 |
Service Cost | 630 | 1,260 | 1,260 | 1,260 | 1,260 | 5,670 |
Depreciation | 4,798 | 1,599 | 3,199 | 3,199 | 3,199 | 15,994 |
TCO | 7,527 | 4,789 | 6,276 | 6,168 | 6,589 | 31,349 |
TCO/KM | 0.63 | 0.4 | 0.52 | 0.51 | 0.55 | 0.52 |