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 | 25,554 | 21,534 | 18,806 | 16,151 | 13,495 | 95,540 |
Fuel Cost | 8,000 | 8,080 | 8,161 | 8,242 | 8,325 | 40,808 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 1,07,670 | 35,890 | 71,780 | 71,780 | 71,780 | 3,58,900 |
TCO | 1,41,224 | 65,504 | 98,747 | 96,173 | 93,600 | 4,95,248 |
TCO/KM | 5.88 | 2.73 | 4.11 | 4.01 | 3.9 | 4.13 |