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 | 67,105 | 46,538 | 38,252 | 29,171 | 21,013 | 2,02,079 |
Fuel Cost | 95,000 | 95,950 | 96,910 | 97,879 | 98,857 | 4,84,596 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 20,000 | 20,000 |
Service Cost | 4,200 | 8,400 | 8,400 | 8,400 | 8,400 | 37,800 |
Depreciation | 2,73,750 | 91,250 | 1,82,500 | 1,82,500 | 1,82,500 | 9,12,500 |
TCO | 4,40,055 | 2,42,138 | 3,26,062 | 3,17,950 | 3,30,770 | 16,56,975 |
TCO/KM | 36.67 | 20.18 | 27.17 | 26.5 | 27.56 | 27.62 |