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 | 307 | 258 | 226 | 194 | 162 | 1,147 |
Fuel Cost | 533 | 539 | 544 | 549 | 555 | 2,720 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 245 | 245 |
Service Cost | 1,272 | 2,544 | 2,544 | 2,544 | 2,544 | 11,448 |
Depreciation | 1,292 | 431 | 861 | 861 | 861 | 4,306 |
TCO | 3,404 | 3,772 | 4,175 | 4,148 | 4,367 | 19,866 |
TCO/KM | 0.28 | 0.31 | 0.35 | 0.35 | 0.36 | 0.33 |