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 | 5,437 | 1,316 | 1,081 | 1,533 | 1,302 | 10,669 |
Fuel Cost | 19,000 | 19,190 | 19,382 | 19,576 | 19,771 | 96,919 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 3,100 | 3,100 |
Service Cost | 1,600 | 3,200 | 3,200 | 3,200 | 3,200 | 14,400 |
Depreciation | 7,739 | 2,580 | 5,159 | 5,159 | 5,159 | 25,796 |
TCO | 33,776 | 26,286 | 28,822 | 29,468 | 32,532 | 1,50,884 |
TCO/KM | 2.81 | 2.19 | 2.4 | 2.46 | 2.71 | 2.51 |