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 | 11,072 | 9,330 | 8,148 | 6,998 | 5,847 | 41,395 |
Fuel Cost | 4,000 | 4,040 | 4,080 | 4,121 | 4,162 | 20,403 |
Tyre Change Cost | 0 | 0 | 373 | 0 | 373 | 746 |
Service Cost | 600 | 1,200 | 1,200 | 1,200 | 1,200 | 5,400 |
Depreciation | 46,650 | 15,550 | 31,100 | 31,100 | 31,100 | 1,55,500 |
TCO | 62,322 | 30,120 | 44,901 | 43,419 | 42,682 | 2,23,444 |
TCO/KM | 2.6 | 1.26 | 1.87 | 1.81 | 1.78 | 1.86 |