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 | 9,446 | 3,239 | 2,662 | 2,985 | 2,418 | 20,750 |
Fuel Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 7,500 | 7,500 |
Service Cost | 2,700 | 5,400 | 5,400 | 5,400 | 5,400 | 24,300 |
Depreciation | 19,050 | 6,350 | 12,700 | 12,700 | 12,700 | 63,500 |
TCO | 31,196 | 14,989 | 20,762 | 21,085 | 28,018 | 1,16,050 |
TCO/KM | 2.6 | 1.25 | 1.73 | 1.76 | 2.33 | 1.93 |