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 | 5,000 | 4,214 | 3,680 | 3,160 | 2,641 | 18,695 |
Fuel Cost | 4,364 | 4,407 | 4,451 | 4,496 | 4,541 | 22,259 |
Tyre Change Cost | 0 | 0 | 2,250 | 0 | 2,250 | 4,500 |
Service Cost | 800 | 1,600 | 1,600 | 1,600 | 1,600 | 7,200 |
Depreciation | 21,069 | 7,023 | 14,046 | 14,046 | 14,046 | 70,230 |
TCO | 31,233 | 17,244 | 26,027 | 23,302 | 25,078 | 1,22,884 |
TCO/KM | 1.3 | 0.72 | 1.08 | 0.97 | 1.04 | 1.02 |