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 | 1,068 | 900 | 786 | 675 | 564 | 3,993 |
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 | 4,500 | 1,500 | 3,000 | 3,000 | 3,000 | 15,000 |
TCO | 7,158 | 4,630 | 6,025 | 5,924 | 6,353 | 30,090 |
TCO/KM | 0.6 | 0.39 | 0.5 | 0.49 | 0.53 | 0.5 |