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 | 10,776 | 9,081 | 7,930 | 6,810 | 5,690 | 40,287 |
Fuel Cost | 2,667 | 2,693 | 2,720 | 2,747 | 2,775 | 13,602 |
Tyre Change Cost | 0 | 0 | 3,450 | 0 | 3,450 | 6,900 |
Service Cost | 2,003 | 4,006 | 4,006 | 4,006 | 4,006 | 18,027 |
Depreciation | 45,403 | 15,134 | 30,269 | 30,269 | 30,269 | 1,51,344 |
TCO | 60,849 | 30,914 | 48,375 | 43,832 | 46,190 | 2,30,160 |
TCO/KM | 2.54 | 1.29 | 2.02 | 1.83 | 1.92 | 1.92 |