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 | 13,104 | 11,043 | 9,644 | 8,282 | 6,920 | 48,993 |
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 | 55,215 | 18,405 | 36,810 | 36,810 | 36,810 | 1,84,050 |
TCO | 72,919 | 34,688 | 52,107 | 50,413 | 49,465 | 2,59,592 |
TCO/KM | 3.04 | 1.45 | 2.17 | 2.1 | 2.06 | 2.16 |