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 | 427 | 360 | 314 | 270 | 225 | 1,596 |
Fuel Cost | 600 | 606 | 612 | 618 | 624 | 3,060 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 245 | 245 |
Service Cost | 909 | 1,817 | 1,817 | 1,817 | 1,817 | 8,177 |
Depreciation | 1,798 | 599 | 1,199 | 1,199 | 1,199 | 5,994 |
TCO | 3,734 | 3,382 | 3,942 | 3,904 | 4,110 | 19,072 |
TCO/KM | 0.31 | 0.28 | 0.33 | 0.33 | 0.34 | 0.32 |