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 | 17,455 | 8,975 | 7,377 | 6,528 | 4,955 | 45,290 |
Fuel Cost | 38,000 | 38,380 | 38,764 | 39,151 | 39,543 | 1,93,838 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 5,500 | 5,500 |
Service Cost | 2,400 | 4,800 | 4,800 | 4,800 | 4,800 | 21,600 |
Depreciation | 52,794 | 17,598 | 35,196 | 35,196 | 35,196 | 1,75,980 |
TCO | 1,10,649 | 69,753 | 86,137 | 85,675 | 89,994 | 4,42,208 |
TCO/KM | 9.22 | 5.81 | 7.18 | 7.14 | 7.5 | 7.37 |