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 | 4,800 | 860 | 707 | 1,251 | 1,100 | 8,718 |
Fuel Cost | 15,200 | 15,352 | 15,506 | 15,661 | 15,817 | 77,536 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 2,400 | 2,400 |
Service Cost | 816 | 1,632 | 1,632 | 1,632 | 1,632 | 7,344 |
Depreciation | 5,057 | 1,686 | 3,372 | 3,372 | 3,372 | 16,859 |
TCO | 25,873 | 19,530 | 21,217 | 21,916 | 24,321 | 1,12,857 |
TCO/KM | 2.16 | 1.63 | 1.77 | 1.83 | 2.03 | 1.88 |