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 | 15,308 | 2,646 | 2,175 | 3,957 | 3,493 | 27,579 |
Fuel Cost | 1,652 | 1,668 | 1,685 | 1,702 | 1,719 | 8,426 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 3,000 | 3,000 |
Service Cost | 1,800 | 3,600 | 3,600 | 3,600 | 3,600 | 16,200 |
Depreciation | 15,562 | 5,187 | 10,375 | 10,375 | 10,375 | 51,874 |
TCO | 34,322 | 13,101 | 17,835 | 19,634 | 22,187 | 1,07,079 |
TCO/KM | 2.86 | 1.09 | 1.49 | 1.64 | 1.85 | 1.78 |