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 | 5,092 | 4,291 | 3,748 | 3,218 | 2,689 | 19,038 |
Fuel Cost | 6,857 | 6,926 | 6,995 | 7,065 | 7,136 | 34,979 |
Tyre Change Cost | 0 | 0 | 690 | 0 | 690 | 1,380 |
Service Cost | 480 | 960 | 960 | 960 | 960 | 4,320 |
Depreciation | 21,456 | 7,152 | 14,304 | 14,304 | 14,304 | 71,520 |
TCO | 33,885 | 19,329 | 26,697 | 25,547 | 25,779 | 1,31,237 |
TCO/KM | 1.41 | 0.81 | 1.11 | 1.06 | 1.07 | 1.09 |