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 | 16,885 | 3,775 | 3,103 | 4,655 | 3,993 | 32,411 |
Fuel Cost | 15,200 | 15,352 | 15,506 | 15,661 | 15,817 | 77,536 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 10,300 | 10,300 |
Service Cost | 1,508 | 3,017 | 3,017 | 3,017 | 3,017 | 13,576 |
Depreciation | 22,206 | 7,402 | 14,804 | 14,804 | 14,804 | 74,020 |
TCO | 55,799 | 29,546 | 36,430 | 38,137 | 47,931 | 2,07,843 |
TCO/KM | 4.65 | 2.46 | 3.04 | 3.18 | 3.99 | 3.46 |