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 | 4,267 | 3,596 | 3,140 | 2,697 | 2,253 | 15,953 |
Fuel Cost | 4,000 | 4,040 | 4,080 | 4,121 | 4,162 | 20,403 |
Tyre Change Cost | 0 | 0 | 1,735 | 0 | 1,735 | 3,470 |
Service Cost | 650 | 1,300 | 1,300 | 1,300 | 1,300 | 5,850 |
Depreciation | 17,978 | 5,993 | 11,985 | 11,985 | 11,985 | 59,926 |
TCO | 26,895 | 14,929 | 22,240 | 20,103 | 21,435 | 1,05,602 |
TCO/KM | 1.12 | 0.62 | 0.93 | 0.84 | 0.89 | 0.88 |