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 | 13,059 | 11,005 | 9,611 | 8,254 | 6,897 | 48,826 |
Fuel Cost | 4,000 | 4,040 | 4,080 | 4,121 | 4,162 | 20,403 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Service Cost | 2,003 | 4,006 | 4,006 | 4,006 | 4,006 | 18,027 |
Depreciation | 55,026 | 18,342 | 36,684 | 36,684 | 36,684 | 1,83,420 |
TCO | 74,088 | 37,393 | 54,381 | 53,065 | 51,749 | 2,70,676 |
TCO/KM | 3.09 | 1.56 | 2.27 | 2.21 | 2.16 | 2.26 |