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 | 5,462 | 1,334 | 1,096 | 1,544 | 1,310 | 10,746 |
Fuel Cost | 14,250 | 14,393 | 14,536 | 14,682 | 14,829 | 72,690 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 3,300 | 3,300 |
Service Cost | 900 | 1,800 | 1,800 | 1,800 | 1,800 | 8,100 |
Depreciation | 7,846 | 2,615 | 5,230 | 5,230 | 5,230 | 26,151 |
TCO | 28,458 | 20,142 | 22,662 | 23,256 | 26,469 | 1,20,987 |
TCO/KM | 2.37 | 1.68 | 1.89 | 1.94 | 2.21 | 2.02 |