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 | 8,055 | 6,788 | 5,928 | 5,091 | 4,254 | 30,116 |
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 | 33,940 | 11,313 | 22,627 | 22,627 | 22,627 | 1,13,134 |
TCO | 46,595 | 23,341 | 34,208 | 33,039 | 32,616 | 1,69,799 |
TCO/KM | 1.94 | 0.97 | 1.43 | 1.38 | 1.36 | 1.41 |