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 | 4,953 | 969 | 796 | 1,318 | 1,149 | 9,185 |
Fuel Cost | 15,200 | 15,352 | 15,506 | 15,661 | 15,817 | 77,536 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 3,500 | 3,500 |
Service Cost | 900 | 1,800 | 1,800 | 1,800 | 1,800 | 8,100 |
Depreciation | 5,700 | 1,900 | 3,800 | 3,800 | 3,800 | 19,000 |
TCO | 26,753 | 20,021 | 21,902 | 22,579 | 26,066 | 1,17,321 |
TCO/KM | 2.23 | 1.67 | 1.83 | 1.88 | 2.17 | 1.96 |