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 | 9,637 | 8,121 | 7,092 | 6,091 | 5,089 | 36,030 |
Fuel Cost | 4,000 | 4,040 | 4,080 | 4,121 | 4,162 | 20,403 |
Tyre Change Cost | 0 | 0 | 4,395 | 0 | 4,395 | 8,790 |
Service Cost | 834 | 1,668 | 1,668 | 1,668 | 1,668 | 7,506 |
Depreciation | 40,605 | 13,535 | 27,070 | 27,070 | 27,070 | 1,35,350 |
TCO | 55,076 | 27,364 | 44,305 | 38,950 | 42,384 | 2,08,079 |
TCO/KM | 2.29 | 1.14 | 1.85 | 1.62 | 1.77 | 1.73 |