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 | 5,407 | 1,295 | 1,064 | 1,520 | 1,293 | 10,579 |
Fuel Cost | 17,538 | 17,714 | 17,891 | 18,070 | 18,251 | 89,464 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 3,000 | 3,000 |
Service Cost | 1,600 | 3,200 | 3,200 | 3,200 | 3,200 | 14,400 |
Depreciation | 7,616 | 2,539 | 5,077 | 5,077 | 5,077 | 25,386 |
TCO | 32,161 | 24,748 | 27,232 | 27,867 | 30,821 | 1,42,829 |
TCO/KM | 2.68 | 2.06 | 2.27 | 2.32 | 2.57 | 2.38 |