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 | 5,299 | 1,217 | 1,000 | 1,472 | 1,258 | 10,246 |
Fuel Cost | 14,250 | 14,393 | 14,536 | 14,682 | 14,829 | 72,690 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 3,300 | 3,300 |
Service Cost | 900 | 1,800 | 1,800 | 1,800 | 1,800 | 8,100 |
Depreciation | 7,158 | 2,386 | 4,772 | 4,772 | 4,772 | 23,860 |
TCO | 27,607 | 19,796 | 22,108 | 22,726 | 25,959 | 1,18,196 |
TCO/KM | 2.3 | 1.65 | 1.84 | 1.89 | 2.16 | 1.97 |