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 | 11,885 | 4,985 | 4,098 | 4,064 | 3,190 | 28,222 |
Fuel Cost | 38,000 | 38,380 | 38,764 | 39,151 | 39,543 | 1,93,838 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 5,000 | 5,000 |
Service Cost | 1,920 | 3,840 | 3,840 | 3,840 | 3,840 | 17,280 |
Depreciation | 29,325 | 9,775 | 19,550 | 19,550 | 19,550 | 97,750 |
TCO | 81,130 | 56,980 | 66,252 | 66,605 | 71,123 | 3,42,090 |
TCO/KM | 6.76 | 4.75 | 5.52 | 5.55 | 5.93 | 5.7 |