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 | 8,237 | 2,372 | 1,950 | 2,450 | 2,034 | 17,043 |
Fuel Cost | 22,353 | 22,576 | 22,802 | 23,030 | 23,261 | 1,14,022 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 4,800 | 4,800 |
Service Cost | 1,200 | 2,400 | 2,400 | 2,400 | 2,400 | 10,800 |
Depreciation | 13,955 | 4,652 | 9,303 | 9,303 | 9,303 | 46,516 |
TCO | 45,745 | 32,000 | 36,455 | 37,183 | 41,798 | 1,93,181 |
TCO/KM | 3.81 | 2.67 | 3.04 | 3.1 | 3.48 | 3.22 |