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 | 1,500 | 1,264 | 1,104 | 948 | 792 | 5,608 |
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 | 945 | 1,890 | 1,890 | 1,890 | 1,890 | 8,505 |
Depreciation | 6,320 | 2,107 | 4,213 | 4,213 | 4,213 | 21,066 |
TCO | 10,177 | 6,687 | 8,647 | 8,506 | 8,894 | 42,911 |
TCO/KM | 0.85 | 0.56 | 0.72 | 0.71 | 0.74 | 0.72 |