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 | 37,354 | 18,437 | 15,154 | 13,710 | 10,478 | 95,133 |
Fuel Cost | 1,14,000 | 1,15,140 | 1,16,291 | 1,17,454 | 1,18,629 | 5,81,514 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 24,424 | 24,424 |
Service Cost | 4,695 | 9,389 | 9,389 | 9,389 | 9,389 | 42,251 |
Depreciation | 1,08,450 | 36,150 | 72,300 | 72,300 | 72,300 | 3,61,500 |
TCO | 2,64,499 | 1,79,116 | 2,13,134 | 2,12,853 | 2,35,220 | 11,04,822 |
TCO/KM | 22.04 | 14.93 | 17.76 | 17.74 | 19.6 | 18.41 |