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 | 4,703 | 3,963 | 3,461 | 2,972 | 2,484 | 17,583 |
Fuel Cost | 6,857 | 6,926 | 6,995 | 7,065 | 7,136 | 34,979 |
Tyre Change Cost | 0 | 0 | 2,705 | 0 | 2,705 | 5,410 |
Service Cost | 836 | 1,672 | 1,672 | 1,672 | 1,672 | 7,524 |
Depreciation | 19,816 | 6,605 | 13,211 | 13,211 | 13,211 | 66,054 |
TCO | 32,212 | 19,166 | 28,044 | 24,920 | 27,208 | 1,31,550 |
TCO/KM | 1.34 | 0.8 | 1.17 | 1.04 | 1.13 | 1.1 |