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 | 18,379 | 4,845 | 3,982 | 5,316 | 4,466 | 36,988 |
Fuel Cost | 35,625 | 35,981 | 36,341 | 36,704 | 37,072 | 1,81,723 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 10,000 | 10,000 |
Service Cost | 1,800 | 3,600 | 3,600 | 3,600 | 3,600 | 16,200 |
Depreciation | 28,500 | 9,500 | 19,000 | 19,000 | 19,000 | 95,000 |
TCO | 84,304 | 53,926 | 62,923 | 64,620 | 74,138 | 3,39,911 |
TCO/KM | 7.03 | 4.49 | 5.24 | 5.39 | 6.18 | 5.67 |