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 | 6,929 | 5,839 | 5,099 | 4,379 | 3,659 | 25,905 |
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 | 29,195 | 9,732 | 19,464 | 19,464 | 19,464 | 97,319 |
TCO | 40,724 | 20,811 | 30,216 | 29,164 | 28,858 | 1,49,773 |
TCO/KM | 1.7 | 0.87 | 1.26 | 1.22 | 1.2 | 1.25 |