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 | 13,181 | 1,122 | 922 | 3,016 | 2,819 | 21,060 |
Fuel Cost | 39,877 | 40,276 | 40,678 | 41,085 | 41,496 | 2,03,412 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 3,000 | 3,000 |
Service Cost | 1,400 | 2,800 | 2,800 | 2,800 | 2,800 | 12,600 |
Depreciation | 6,599 | 2,200 | 4,399 | 4,399 | 4,399 | 21,996 |
TCO | 61,057 | 46,398 | 48,799 | 51,300 | 54,514 | 2,62,068 |
TCO/KM | 5.09 | 3.87 | 4.07 | 4.28 | 4.54 | 4.37 |