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 | 17,547 | 8,593 | 7,090 | 7,158 | 5,651 | 46,039 |
Fuel Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Tyre Change Cost | 0 | 0 | 20,000 | 0 | 20,000 | 40,000 |
Service Cost | 3,600 | 7,200 | 7,200 | 7,200 | 7,200 | 32,400 |
Depreciation | 50,548 | 16,849 | 33,699 | 33,699 | 33,699 | 1,68,494 |
TCO | 71,695 | 32,642 | 67,989 | 48,057 | 66,550 | 2,86,933 |
TCO/KM | 2.99 | 1.36 | 2.83 | 2 | 2.77 | 2.39 |