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 | 1,236 | 1,041 | 910 | 781 | 653 | 4,621 |
Fuel Cost | 1,600 | 1,616 | 1,632 | 1,648 | 1,665 | 8,161 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 530 | 530 |
Service Cost | 1,080 | 2,160 | 2,160 | 2,160 | 2,160 | 9,720 |
Depreciation | 5,207 | 1,736 | 3,472 | 3,472 | 3,472 | 17,359 |
TCO | 9,123 | 6,553 | 8,174 | 8,061 | 8,480 | 40,391 |
TCO/KM | 0.76 | 0.55 | 0.68 | 0.67 | 0.71 | 0.67 |