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 | 5,167 | 1,123 | 923 | 1,413 | 1,217 | 9,843 |
Fuel Cost | 15,200 | 15,352 | 15,506 | 15,661 | 15,817 | 77,536 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 3,100 | 3,100 |
Service Cost | 936 | 1,872 | 1,872 | 1,872 | 1,872 | 8,424 |
Depreciation | 6,603 | 2,201 | 4,402 | 4,402 | 4,402 | 22,010 |
TCO | 27,906 | 20,548 | 22,703 | 23,348 | 26,408 | 1,20,913 |
TCO/KM | 2.33 | 1.71 | 1.89 | 1.95 | 2.2 | 2.02 |