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 | 19,181 | 16,164 | 14,117 | 12,123 | 10,129 | 71,714 |
Fuel Cost | 6,857 | 6,926 | 6,995 | 7,065 | 7,136 | 34,979 |
Tyre Change Cost | 0 | 0 | 690 | 0 | 690 | 1,380 |
Service Cost | 480 | 960 | 960 | 960 | 960 | 4,320 |
Depreciation | 80,820 | 26,940 | 53,880 | 53,880 | 53,880 | 2,69,400 |
TCO | 1,07,338 | 50,990 | 76,642 | 74,028 | 72,795 | 3,81,793 |
TCO/KM | 4.47 | 2.12 | 3.19 | 3.08 | 3.03 | 3.18 |