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 | 4,544 | 3,830 | 3,345 | 2,872 | 2,400 | 16,991 |
Fuel Cost | 3,692 | 3,729 | 3,767 | 3,804 | 3,842 | 18,834 |
Tyre Change Cost | 0 | 0 | 2,505 | 0 | 2,505 | 5,010 |
Service Cost | 966 | 1,932 | 1,932 | 1,932 | 1,932 | 8,694 |
Depreciation | 19,148 | 6,383 | 12,765 | 12,765 | 12,765 | 63,826 |
TCO | 28,350 | 15,874 | 24,314 | 21,373 | 23,444 | 1,13,355 |
TCO/KM | 1.18 | 0.66 | 1.01 | 0.89 | 0.98 | 0.94 |