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 | 17,207 | 8,798 | 7,231 | 6,419 | 4,877 | 44,532 |
Fuel Cost | 39,310 | 39,703 | 40,100 | 40,501 | 40,907 | 2,00,521 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 8,100 | 8,100 |
Service Cost | 3,992 | 7,983 | 7,983 | 7,983 | 7,983 | 35,924 |
Depreciation | 51,750 | 17,250 | 34,500 | 34,500 | 34,500 | 1,72,500 |
TCO | 1,12,259 | 73,734 | 89,814 | 89,403 | 96,367 | 4,61,577 |
TCO/KM | 9.35 | 6.14 | 7.48 | 7.45 | 8.03 | 7.69 |