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 | 17,912 | 15,094 | 13,182 | 11,321 | 9,459 | 66,968 |
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 | 75,471 | 25,157 | 50,314 | 50,314 | 50,314 | 2,51,570 |
TCO | 97,983 | 45,491 | 69,149 | 66,956 | 65,508 | 3,45,087 |
TCO/KM | 4.08 | 1.9 | 2.88 | 2.79 | 2.73 | 2.88 |