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 | 20,112 | 16,948 | 14,802 | 12,711 | 10,621 | 75,194 |
Fuel Cost | 4,800 | 4,848 | 4,896 | 4,945 | 4,995 | 24,484 |
Tyre Change Cost | 0 | 0 | 3,950 | 0 | 3,950 | 7,900 |
Service Cost | 2,003 | 4,006 | 4,006 | 4,006 | 4,006 | 18,027 |
Depreciation | 84,742 | 28,247 | 56,495 | 56,495 | 56,495 | 2,82,474 |
TCO | 1,11,657 | 54,049 | 84,149 | 78,157 | 80,067 | 4,08,079 |
TCO/KM | 4.65 | 2.25 | 3.51 | 3.26 | 3.34 | 3.4 |