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 | 4,603 | 3,879 | 3,387 | 2,909 | 2,431 | 17,209 |
Fuel Cost | 4,000 | 4,040 | 4,080 | 4,121 | 4,162 | 20,403 |
Tyre Change Cost | 0 | 0 | 2,505 | 0 | 2,505 | 5,010 |
Service Cost | 440 | 880 | 880 | 880 | 880 | 3,960 |
Depreciation | 19,393 | 6,464 | 12,929 | 12,929 | 12,929 | 64,644 |
TCO | 28,436 | 15,263 | 23,781 | 20,839 | 22,907 | 1,11,226 |
TCO/KM | 1.18 | 0.64 | 0.99 | 0.87 | 0.95 | 0.93 |