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 | 62,121 | 42,968 | 35,318 | 26,966 | 19,434 | 1,86,807 |
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 | 2,52,750 | 84,250 | 1,68,500 | 1,68,500 | 1,68,500 | 8,42,500 |
TCO | 4,14,071 | 2,31,568 | 3,09,128 | 3,01,745 | 3,15,191 | 15,71,703 |
TCO/KM | 34.51 | 19.3 | 25.76 | 25.15 | 26.27 | 26.2 |