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 | 4,308 | 3,630 | 3,170 | 2,723 | 2,275 | 16,106 |
Fuel Cost | 4,364 | 4,407 | 4,451 | 4,496 | 4,541 | 22,259 |
Tyre Change Cost | 0 | 0 | 2,320 | 0 | 2,320 | 4,640 |
Service Cost | 1,263 | 2,526 | 2,526 | 2,526 | 2,526 | 11,367 |
Depreciation | 18,151 | 6,050 | 12,101 | 12,101 | 12,101 | 60,504 |
TCO | 28,086 | 16,613 | 24,568 | 21,846 | 23,763 | 1,14,876 |
TCO/KM | 1.17 | 0.69 | 1.02 | 0.91 | 0.99 | 0.96 |