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 | 6,583 | 2,137 | 1,756 | 2,040 | 1,665 | 14,181 |
Fuel Cost | 28,500 | 28,785 | 29,073 | 29,364 | 29,657 | 1,45,379 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 2,500 | 2,500 |
Service Cost | 2,500 | 5,000 | 5,000 | 5,000 | 5,000 | 22,500 |
Depreciation | 12,568 | 4,189 | 8,379 | 8,379 | 8,379 | 41,894 |
TCO | 50,151 | 40,111 | 44,208 | 44,783 | 47,201 | 2,26,454 |
TCO/KM | 4.18 | 3.34 | 3.68 | 3.73 | 3.93 | 3.77 |