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 | 1,196 | 1,008 | 880 | 756 | 632 | 4,472 |
Fuel Cost | 3,000 | 3,030 | 3,060 | 3,091 | 3,122 | 15,303 |
Tyre Change Cost | 0 | 0 | 920 | 0 | 920 | 1,840 |
Service Cost | 390 | 780 | 780 | 780 | 780 | 3,510 |
Depreciation | 5,039 | 1,680 | 3,359 | 3,359 | 3,359 | 16,796 |
TCO | 9,625 | 6,498 | 8,999 | 7,986 | 8,813 | 41,921 |
TCO/KM | 0.4 | 0.27 | 0.37 | 0.33 | 0.37 | 0.35 |