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 | 7,498 | 6,319 | 5,519 | 4,739 | 3,960 | 28,035 |
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 | 31,595 | 10,532 | 21,063 | 21,063 | 21,063 | 1,05,316 |
TCO | 43,693 | 22,091 | 32,235 | 31,123 | 30,758 | 1,59,900 |
TCO/KM | 1.82 | 0.92 | 1.34 | 1.3 | 1.28 | 1.33 |