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 | 7,922 | 6,676 | 5,830 | 5,007 | 4,184 | 29,619 |
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 | 33,380 | 11,127 | 22,253 | 22,253 | 22,253 | 1,11,266 |
TCO | 45,902 | 23,043 | 33,736 | 32,581 | 32,172 | 1,67,434 |
TCO/KM | 1.91 | 0.96 | 1.41 | 1.36 | 1.34 | 1.4 |