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 | 10,502 | 8,850 | 7,729 | 6,638 | 5,546 | 39,265 |
Fuel Cost | 4,000 | 4,040 | 4,080 | 4,121 | 4,162 | 20,403 |
Tyre Change Cost | 0 | 0 | 373 | 0 | 373 | 746 |
Service Cost | 600 | 1,200 | 1,200 | 1,200 | 1,200 | 5,400 |
Depreciation | 44,250 | 14,750 | 29,500 | 29,500 | 29,500 | 1,47,500 |
TCO | 59,352 | 28,840 | 42,882 | 41,459 | 40,781 | 2,13,314 |
TCO/KM | 2.47 | 1.2 | 1.79 | 1.73 | 1.7 | 1.78 |