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 | 3,000 | 0 | 3,000 | 6,000 |
Service Cost | 522 | 1,044 | 1,044 | 1,044 | 1,044 | 4,698 |
Depreciation | 55,026 | 18,342 | 36,684 | 36,684 | 36,684 | 1,83,420 |
TCO | 72,607 | 34,431 | 54,419 | 50,103 | 51,787 | 2,63,347 |
TCO/KM | 3.03 | 1.43 | 2.27 | 2.09 | 2.16 | 2.19 |