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 | 7,753 | 6,533 | 5,706 | 4,900 | 4,094 | 28,986 |
Fuel Cost | 3,692 | 3,729 | 3,767 | 3,804 | 3,842 | 18,834 |
Tyre Change Cost | 0 | 0 | 2,475 | 0 | 2,475 | 4,950 |
Service Cost | 2,003 | 4,006 | 4,006 | 4,006 | 4,006 | 18,027 |
Depreciation | 32,667 | 10,889 | 21,778 | 21,778 | 21,778 | 1,08,890 |
TCO | 46,115 | 25,157 | 37,732 | 34,488 | 36,195 | 1,79,687 |
TCO/KM | 1.92 | 1.05 | 1.57 | 1.44 | 1.51 | 1.5 |