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 | 1,847 | 1,557 | 1,360 | 1,168 | 976 | 6,908 |
Fuel Cost | 533 | 539 | 544 | 549 | 555 | 2,720 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 245 | 245 |
Service Cost | 909 | 1,817 | 1,817 | 1,817 | 1,817 | 8,177 |
Depreciation | 7,784 | 2,595 | 5,189 | 5,189 | 5,189 | 25,946 |
TCO | 11,073 | 6,508 | 8,910 | 8,723 | 8,782 | 43,996 |
TCO/KM | 0.92 | 0.54 | 0.74 | 0.73 | 0.73 | 0.73 |