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 | 3,992 | 3,364 | 2,938 | 2,523 | 2,108 | 14,925 |
Fuel Cost | 3,429 | 3,463 | 3,497 | 3,532 | 3,568 | 17,489 |
Tyre Change Cost | 0 | 0 | 2,805 | 0 | 2,805 | 5,610 |
Service Cost | 1,465 | 2,930 | 2,930 | 2,930 | 2,930 | 13,185 |
Depreciation | 16,821 | 5,607 | 11,214 | 11,214 | 11,214 | 56,070 |
TCO | 25,707 | 15,364 | 23,384 | 20,199 | 22,625 | 1,07,279 |
TCO/KM | 1.07 | 0.64 | 0.97 | 0.84 | 0.94 | 0.89 |