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 | 22,441 | 7,755 | 6,374 | 7,113 | 5,753 | 49,436 |
Fuel Cost | 49,565 | 50,061 | 50,561 | 51,067 | 51,578 | 2,52,832 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 6,500 | 6,500 |
Service Cost | 1,875 | 3,750 | 3,750 | 3,750 | 3,750 | 16,875 |
Depreciation | 45,617 | 15,206 | 30,411 | 30,411 | 30,411 | 1,52,056 |
TCO | 1,19,498 | 76,772 | 91,096 | 92,341 | 97,992 | 4,77,699 |
TCO/KM | 9.96 | 6.4 | 7.59 | 7.7 | 8.17 | 7.96 |