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 | 36,086 | 17,528 | 14,408 | 13,149 | 10,077 | 91,248 |
Fuel Cost | 40,714 | 41,121 | 41,533 | 41,948 | 42,367 | 2,07,683 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 6,500 | 6,500 |
Service Cost | 3,600 | 7,200 | 7,200 | 7,200 | 7,200 | 32,400 |
Depreciation | 1,03,108 | 34,369 | 68,739 | 68,739 | 68,739 | 3,43,694 |
TCO | 1,83,508 | 1,00,218 | 1,31,880 | 1,31,036 | 1,34,883 | 6,81,525 |
TCO/KM | 15.29 | 8.35 | 10.99 | 10.92 | 11.24 | 11.36 |