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 | 281 | 237 | 207 | 177 | 148 | 1,050 |
Fuel Cost | 533 | 539 | 544 | 549 | 555 | 2,720 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 210 | 210 |
Service Cost | 964 | 1,929 | 1,929 | 1,929 | 1,929 | 8,680 |
Depreciation | 1,183 | 394 | 789 | 789 | 789 | 3,944 |
TCO | 2,961 | 3,099 | 3,469 | 3,444 | 3,631 | 16,604 |
TCO/KM | 0.25 | 0.26 | 0.29 | 0.29 | 0.3 | 0.28 |