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 | 4,552 | 3,836 | 3,350 | 2,877 | 2,404 | 17,019 |
Fuel Cost | 4,000 | 4,040 | 4,080 | 4,121 | 4,162 | 20,403 |
Tyre Change Cost | 0 | 0 | 1,220 | 0 | 1,220 | 2,440 |
Service Cost | 392 | 784 | 784 | 784 | 784 | 3,528 |
Depreciation | 19,181 | 6,394 | 12,787 | 12,787 | 12,787 | 63,936 |
TCO | 28,125 | 15,054 | 22,221 | 20,569 | 21,357 | 1,07,326 |
TCO/KM | 1.17 | 0.63 | 0.93 | 0.86 | 0.89 | 0.89 |