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 | 1,747 | 1,472 | 1,285 | 1,104 | 922 | 6,530 |
Fuel Cost | 1,412 | 1,426 | 1,440 | 1,455 | 1,469 | 7,202 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 530 | 530 |
Service Cost | 630 | 1,260 | 1,260 | 1,260 | 1,260 | 5,670 |
Depreciation | 7,359 | 2,453 | 4,906 | 4,906 | 4,906 | 24,530 |
TCO | 11,148 | 6,611 | 8,891 | 8,725 | 9,087 | 44,462 |
TCO/KM | 0.93 | 0.55 | 0.74 | 0.73 | 0.76 | 0.74 |