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 | 9,973 | 8,404 | 7,340 | 6,303 | 5,267 | 37,287 |
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 | 42,022 | 14,007 | 28,015 | 28,015 | 28,015 | 1,40,074 |
TCO | 56,595 | 27,651 | 41,008 | 39,639 | 39,017 | 2,03,910 |
TCO/KM | 2.36 | 1.15 | 1.71 | 1.65 | 1.63 | 1.7 |