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 | 10,763 | 4,182 | 3,437 | 3,568 | 2,835 | 24,785 |
Fuel Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 4,500 | 4,500 |
Service Cost | 2,500 | 5,000 | 5,000 | 5,000 | 5,000 | 22,500 |
Depreciation | 24,600 | 8,200 | 16,400 | 16,400 | 16,400 | 82,000 |
TCO | 37,863 | 17,382 | 24,837 | 24,968 | 28,735 | 1,33,785 |
TCO/KM | 3.16 | 1.45 | 2.07 | 2.08 | 2.39 | 2.23 |