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 | 11,213 | 4,504 | 3,702 | 3,767 | 2,977 | 26,163 |
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 | 26,496 | 8,832 | 17,664 | 17,664 | 17,664 | 88,320 |
TCO | 74,834 | 52,317 | 60,707 | 61,135 | 67,213 | 3,16,206 |
TCO/KM | 6.24 | 4.36 | 5.06 | 5.09 | 5.6 | 5.27 |