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 | 1,464 | 1,234 | 1,078 | 925 | 773 | 5,474 |
Fuel Cost | 533 | 539 | 544 | 549 | 555 | 2,720 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 245 | 245 |
Service Cost | 909 | 1,817 | 1,817 | 1,817 | 1,817 | 8,177 |
Depreciation | 6,169 | 2,056 | 4,113 | 4,113 | 4,113 | 20,564 |
TCO | 9,075 | 5,646 | 7,552 | 7,404 | 7,503 | 37,180 |
TCO/KM | 0.76 | 0.47 | 0.63 | 0.62 | 0.63 | 0.62 |