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 | 5,935 | 5,001 | 4,368 | 3,751 | 3,134 | 22,189 |
Fuel Cost | 4,000 | 4,040 | 4,080 | 4,121 | 4,162 | 20,403 |
Tyre Change Cost | 0 | 0 | 673 | 0 | 673 | 1,346 |
Service Cost | 514 | 1,029 | 1,029 | 1,029 | 1,029 | 4,630 |
Depreciation | 25,006 | 8,335 | 16,671 | 16,671 | 16,671 | 83,354 |
TCO | 35,455 | 18,405 | 26,821 | 25,572 | 25,669 | 1,31,922 |
TCO/KM | 1.48 | 0.77 | 1.12 | 1.07 | 1.07 | 1.1 |