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 | 28,169 | 14,025 | 11,572 | 11,525 | 9,067 | 74,358 |
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 | 18,000 | 0 | 18,000 | 36,000 |
Service Cost | 3,600 | 7,200 | 7,200 | 7,200 | 7,200 | 32,400 |
Depreciation | 82,499 | 27,500 | 55,000 | 55,000 | 55,000 | 2,74,999 |
TCO | 2,28,268 | 1,63,865 | 2,08,063 | 1,91,179 | 2,07,896 | 9,99,271 |
TCO/KM | 9.51 | 6.83 | 8.67 | 7.97 | 8.66 | 8.33 |