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 | 1,878 | 1,582 | 1,382 | 1,187 | 992 | 7,021 |
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 | 7,911 | 2,637 | 5,274 | 5,274 | 5,274 | 26,370 |
TCO | 11,674 | 6,590 | 9,041 | 8,861 | 9,410 | 45,576 |
TCO/KM | 0.97 | 0.55 | 0.75 | 0.74 | 0.78 | 0.76 |