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 | 40,095 | 22,568 | 18,620 | 16,802 | 12,846 | 1,10,931 |
Fuel Cost | 89,739 | 90,637 | 91,543 | 92,458 | 93,383 | 4,57,760 |
Tyre Change Cost | 0 | 0 | 30,000 | 0 | 30,000 | 60,000 |
Service Cost | 8,309 | 16,618 | 16,618 | 16,618 | 16,618 | 74,781 |
Depreciation | 1,32,750 | 44,250 | 88,500 | 88,500 | 88,500 | 4,42,500 |
TCO | 2,70,893 | 1,74,073 | 2,45,281 | 2,14,378 | 2,41,347 | 11,45,972 |
TCO/KM | 11.29 | 7.25 | 10.22 | 8.93 | 10.06 | 9.55 |