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 | 36,164 | 19,751 | 16,297 | 15,062 | 11,600 | 98,874 |
Fuel Cost | 2,28,000 | 2,30,280 | 2,32,583 | 2,34,909 | 2,37,258 | 11,63,030 |
Tyre Change Cost | 0 | 0 | 35,000 | 0 | 35,000 | 70,000 |
Service Cost | 6,600 | 13,200 | 13,200 | 13,200 | 13,200 | 59,400 |
Depreciation | 1,16,185 | 38,728 | 77,457 | 77,457 | 77,457 | 3,87,284 |
TCO | 3,86,949 | 3,01,959 | 3,74,537 | 3,40,628 | 3,74,515 | 17,78,588 |
TCO/KM | 16.12 | 12.58 | 15.61 | 14.19 | 15.6 | 14.82 |