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 | 5,385 | 4,538 | 3,963 | 3,404 | 2,844 | 20,134 |
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 | 22,692 | 7,564 | 15,128 | 15,128 | 15,128 | 75,640 |
TCO | 32,677 | 17,342 | 24,744 | 23,853 | 23,707 | 1,22,323 |
TCO/KM | 1.36 | 0.72 | 1.03 | 0.99 | 0.99 | 1.02 |