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 | 4,221 | 3,557 | 3,107 | 2,668 | 2,229 | 15,782 |
Fuel Cost | 4,000 | 4,040 | 4,080 | 4,121 | 4,162 | 20,403 |
Tyre Change Cost | 0 | 0 | 373 | 0 | 373 | 746 |
Service Cost | 600 | 1,200 | 1,200 | 1,200 | 1,200 | 5,400 |
Depreciation | 17,786 | 5,929 | 11,857 | 11,857 | 11,857 | 59,286 |
TCO | 26,607 | 14,726 | 20,617 | 19,846 | 19,821 | 1,01,617 |
TCO/KM | 1.11 | 0.61 | 0.86 | 0.83 | 0.83 | 0.85 |