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 | 39,027 | 19,635 | 16,139 | 14,451 | 11,009 | 1,00,261 |
Fuel Cost | 76,000 | 76,760 | 77,528 | 78,303 | 79,086 | 3,87,677 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 16,000 | 16,000 |
Service Cost | 3,600 | 7,200 | 7,200 | 7,200 | 7,200 | 32,400 |
Depreciation | 1,15,500 | 38,500 | 77,000 | 77,000 | 77,000 | 3,85,000 |
TCO | 2,34,127 | 1,42,095 | 1,77,867 | 1,76,954 | 1,90,295 | 9,21,338 |
TCO/KM | 19.51 | 11.84 | 14.82 | 14.75 | 15.86 | 15.36 |