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 | 18,000 | 15,168 | 13,247 | 11,376 | 9,505 | 67,296 |
Fuel Cost | 6,000 | 6,060 | 6,121 | 6,182 | 6,244 | 30,607 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Service Cost | 2,003 | 4,006 | 4,006 | 4,006 | 4,006 | 18,027 |
Depreciation | 75,841 | 25,280 | 50,561 | 50,561 | 50,561 | 2,52,804 |
TCO | 1,01,844 | 50,514 | 73,935 | 72,125 | 70,316 | 3,68,734 |
TCO/KM | 4.24 | 2.1 | 3.08 | 3.01 | 2.93 | 3.07 |