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 | 16,421 | 13,838 | 12,085 | 10,379 | 8,672 | 61,395 |
Fuel Cost | 4,800 | 4,848 | 4,896 | 4,945 | 4,995 | 24,484 |
Tyre Change Cost | 0 | 0 | 4,750 | 0 | 4,750 | 9,500 |
Service Cost | 1,625 | 3,249 | 3,249 | 3,249 | 3,249 | 14,621 |
Depreciation | 69,191 | 23,064 | 46,127 | 46,127 | 46,127 | 2,30,636 |
TCO | 92,037 | 44,999 | 71,107 | 64,700 | 67,793 | 3,40,636 |
TCO/KM | 3.83 | 1.87 | 2.96 | 2.7 | 2.82 | 2.84 |