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 | 1,407 | 1,186 | 1,036 | 889 | 743 | 5,261 |
Fuel Cost | 800 | 808 | 816 | 824 | 832 | 4,080 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 545 | 545 |
Service Cost | 909 | 1,817 | 1,817 | 1,817 | 1,817 | 8,177 |
Depreciation | 5,930 | 1,977 | 3,953 | 3,953 | 3,953 | 19,766 |
TCO | 9,046 | 5,788 | 7,622 | 7,483 | 7,890 | 37,829 |
TCO/KM | 0.75 | 0.48 | 0.64 | 0.62 | 0.66 | 0.63 |