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 | 8,378 | 2,474 | 2,033 | 2,513 | 2,079 | 17,477 |
Fuel Cost | 32,571 | 32,897 | 33,226 | 33,558 | 33,894 | 1,66,146 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 4,500 | 4,500 |
Service Cost | 2,500 | 5,000 | 5,000 | 5,000 | 5,000 | 22,500 |
Depreciation | 14,550 | 4,850 | 9,700 | 9,700 | 9,700 | 48,500 |
TCO | 57,999 | 45,221 | 49,959 | 50,771 | 55,173 | 2,59,123 |
TCO/KM | 4.83 | 3.77 | 4.16 | 4.23 | 4.6 | 4.32 |