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 | 9,336 | 3,159 | 2,597 | 2,936 | 2,382 | 20,410 |
Fuel Cost | 32,571 | 32,897 | 33,226 | 33,558 | 33,894 | 1,66,146 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 3,800 | 3,800 |
Service Cost | 1,128 | 2,256 | 2,256 | 2,256 | 2,256 | 10,152 |
Depreciation | 18,584 | 6,195 | 12,389 | 12,389 | 12,389 | 61,946 |
TCO | 61,619 | 44,507 | 50,468 | 51,139 | 54,721 | 2,62,454 |
TCO/KM | 5.13 | 3.71 | 4.21 | 4.26 | 4.56 | 4.37 |