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 | 552 | 465 | 406 | 349 | 291 | 2,063 |
Fuel Cost | 600 | 606 | 612 | 618 | 624 | 3,060 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 545 | 545 |
Service Cost | 1,272 | 2,544 | 2,544 | 2,544 | 2,544 | 11,448 |
Depreciation | 2,325 | 775 | 1,550 | 1,550 | 1,550 | 7,750 |
TCO | 4,749 | 4,390 | 5,112 | 5,061 | 5,554 | 24,866 |
TCO/KM | 0.4 | 0.37 | 0.43 | 0.42 | 0.46 | 0.41 |