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 | 7,352 | 6,196 | 5,411 | 4,647 | 3,883 | 27,489 |
Fuel Cost | 8,000 | 8,080 | 8,161 | 8,242 | 8,325 | 40,808 |
Tyre Change Cost | 0 | 0 | 2,715 | 0 | 2,715 | 5,430 |
Service Cost | 1,001 | 2,002 | 2,002 | 2,002 | 2,002 | 9,009 |
Depreciation | 30,979 | 10,326 | 20,653 | 20,653 | 20,653 | 1,03,264 |
TCO | 47,332 | 26,604 | 38,942 | 35,544 | 37,578 | 1,86,000 |
TCO/KM | 1.97 | 1.11 | 1.62 | 1.48 | 1.57 | 1.55 |