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 | 4,958 | 4,178 | 3,649 | 3,134 | 2,618 | 18,537 |
Fuel Cost | 4,000 | 4,040 | 4,080 | 4,121 | 4,162 | 20,403 |
Tyre Change Cost | 0 | 0 | 373 | 0 | 373 | 746 |
Service Cost | 600 | 1,200 | 1,200 | 1,200 | 1,200 | 5,400 |
Depreciation | 20,890 | 6,963 | 13,927 | 13,927 | 13,927 | 69,634 |
TCO | 30,448 | 16,381 | 23,229 | 22,382 | 22,280 | 1,14,720 |
TCO/KM | 1.27 | 0.68 | 0.97 | 0.93 | 0.93 | 0.96 |