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 | 1,978 | 1,667 | 1,456 | 1,250 | 1,045 | 7,396 |
Fuel Cost | 1,412 | 1,426 | 1,440 | 1,455 | 1,469 | 7,202 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 730 | 730 |
Service Cost | 473 | 945 | 945 | 945 | 945 | 4,253 |
Depreciation | 8,336 | 2,779 | 5,557 | 5,557 | 5,557 | 27,786 |
TCO | 12,199 | 6,817 | 9,398 | 9,207 | 9,746 | 47,367 |
TCO/KM | 1.02 | 0.57 | 0.78 | 0.77 | 0.81 | 0.79 |