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 | 4,675 | 3,940 | 3,441 | 2,955 | 2,469 | 17,480 |
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 | 19,700 | 6,567 | 13,133 | 13,133 | 13,133 | 65,666 |
TCO | 28,975 | 15,747 | 22,227 | 21,409 | 21,337 | 1,09,695 |
TCO/KM | 1.21 | 0.66 | 0.93 | 0.89 | 0.89 | 0.91 |