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 | 13,132 | 11,067 | 9,665 | 8,300 | 6,935 | 49,099 |
Fuel Cost | 4,800 | 4,848 | 4,896 | 4,945 | 4,995 | 24,484 |
Tyre Change Cost | 0 | 0 | 4,900 | 0 | 4,900 | 9,800 |
Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 55,333 | 18,444 | 36,889 | 36,889 | 36,889 | 1,84,444 |
TCO | 73,265 | 34,359 | 56,350 | 50,134 | 53,719 | 2,67,827 |
TCO/KM | 3.05 | 1.43 | 2.35 | 2.09 | 2.24 | 2.23 |