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 | 16,531 | 8,313 | 6,833 | 6,120 | 4,662 | 42,459 |
Fuel Cost | 57,000 | 57,570 | 58,146 | 58,727 | 59,314 | 2,90,757 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 6,400 | 6,400 |
Service Cost | 6,000 | 12,000 | 12,000 | 12,000 | 12,000 | 54,000 |
Depreciation | 48,900 | 16,300 | 32,600 | 32,600 | 32,600 | 1,63,000 |
TCO | 1,28,431 | 94,183 | 1,09,579 | 1,09,447 | 1,14,976 | 5,56,616 |
TCO/KM | 10.7 | 7.85 | 9.13 | 9.12 | 9.58 | 9.28 |