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 | 13,328 | 11,232 | 9,809 | 8,424 | 7,038 | 49,831 |
Fuel Cost | 3,692 | 3,729 | 3,767 | 3,804 | 3,842 | 18,834 |
Tyre Change Cost | 0 | 0 | 3,975 | 0 | 3,975 | 7,950 |
Service Cost | 2,003 | 4,006 | 4,006 | 4,006 | 4,006 | 18,027 |
Depreciation | 56,158 | 18,719 | 37,438 | 37,438 | 37,438 | 1,87,191 |
TCO | 75,181 | 37,686 | 58,995 | 53,672 | 56,299 | 2,81,833 |
TCO/KM | 3.13 | 1.57 | 2.46 | 2.24 | 2.35 | 2.35 |