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 | 10,328 | 3,870 | 3,181 | 3,375 | 2,697 | 23,451 |
Fuel Cost | 35,625 | 35,981 | 36,341 | 36,704 | 37,072 | 1,81,723 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 6,500 | 6,500 |
Service Cost | 1,500 | 3,000 | 3,000 | 3,000 | 3,000 | 13,500 |
Depreciation | 22,764 | 7,588 | 15,176 | 15,176 | 15,176 | 75,880 |
TCO | 70,217 | 50,439 | 57,698 | 58,255 | 64,445 | 3,01,054 |
TCO/KM | 5.85 | 4.2 | 4.81 | 4.85 | 5.37 | 5.02 |