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 | 18,689 | 5,067 | 4,165 | 5,453 | 4,564 | 37,938 |
Fuel Cost | 45,600 | 46,056 | 46,517 | 46,982 | 47,452 | 2,32,607 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 4,600 | 4,600 |
Service Cost | 5,000 | 10,000 | 10,000 | 10,000 | 10,000 | 45,000 |
Depreciation | 29,805 | 9,935 | 19,870 | 19,870 | 19,870 | 99,350 |
TCO | 99,094 | 71,058 | 80,552 | 82,305 | 86,486 | 4,19,495 |
TCO/KM | 8.26 | 5.92 | 6.71 | 6.86 | 7.21 | 6.99 |