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 | 7,049 | 5,940 | 5,188 | 4,455 | 3,722 | 26,354 |
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 | 29,700 | 9,900 | 19,800 | 19,800 | 19,800 | 99,000 |
TCO | 41,349 | 21,080 | 30,641 | 29,576 | 29,257 | 1,51,903 |
TCO/KM | 1.72 | 0.88 | 1.28 | 1.23 | 1.22 | 1.27 |