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 | 10,366 | 8,735 | 7,629 | 6,551 | 5,474 | 38,755 |
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 | 43,677 | 14,559 | 29,118 | 29,118 | 29,118 | 1,45,590 |
TCO | 58,643 | 28,534 | 42,400 | 40,990 | 40,327 | 2,10,894 |
TCO/KM | 2.44 | 1.19 | 1.77 | 1.71 | 1.68 | 1.76 |