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 | 4,251 | 3,582 | 3,128 | 2,687 | 2,245 | 15,893 |
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 | 17,911 | 5,970 | 11,941 | 11,941 | 11,941 | 59,704 |
TCO | 26,762 | 14,792 | 20,722 | 19,949 | 19,921 | 1,02,146 |
TCO/KM | 1.12 | 0.62 | 0.86 | 0.83 | 0.83 | 0.85 |