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 | 6,100 | 1,791 | 1,472 | 1,826 | 1,512 | 12,701 |
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 | 10,533 | 3,511 | 7,022 | 7,022 | 7,022 | 35,110 |
TCO | 47,633 | 39,087 | 42,567 | 43,212 | 45,691 | 2,18,190 |
TCO/KM | 3.97 | 3.26 | 3.55 | 3.6 | 3.81 | 3.64 |