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 | 10,003 | 8,430 | 7,362 | 6,322 | 5,283 | 37,400 |
Fuel Cost | 4,000 | 4,040 | 4,080 | 4,121 | 4,162 | 20,403 |
Tyre Change Cost | 0 | 0 | 2,745 | 0 | 2,745 | 5,490 |
Service Cost | 1,183 | 2,366 | 2,366 | 2,366 | 2,366 | 10,647 |
Depreciation | 42,148 | 14,049 | 28,099 | 28,099 | 28,099 | 1,40,494 |
TCO | 57,334 | 28,885 | 44,652 | 40,908 | 42,655 | 2,14,434 |
TCO/KM | 2.39 | 1.2 | 1.86 | 1.7 | 1.78 | 1.79 |