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 | 8,454 | 7,124 | 6,222 | 5,343 | 4,465 | 31,608 |
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 | 35,621 | 11,874 | 23,748 | 23,748 | 23,748 | 1,18,739 |
TCO | 48,675 | 24,238 | 35,623 | 34,412 | 33,948 | 1,76,896 |
TCO/KM | 2.03 | 1.01 | 1.48 | 1.43 | 1.41 | 1.47 |