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 | 48,648 | 17,892 | 14,762 | 18,941 | 15,804 | 1,16,047 |
Fuel Cost | 1,72,000 | 1,73,720 | 1,75,457 | 1,77,212 | 1,78,984 | 8,77,373 |
Tyre Change Cost | 0 | 0 | 28,000 | 0 | 28,000 | 56,000 |
Service Cost | 12,000 | 24,000 | 24,000 | 24,000 | 24,000 | 1,08,000 |
Depreciation | 1,05,246 | 35,082 | 70,164 | 70,164 | 70,164 | 3,50,820 |
TCO | 3,37,894 | 2,50,694 | 3,12,383 | 2,90,317 | 3,16,952 | 15,08,240 |
TCO/KM | 14.08 | 10.45 | 13.02 | 12.1 | 13.21 | 12.57 |