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 | 45,490 | 28,608 | 23,605 | 19,520 | 14,505 | 1,31,728 |
Fuel Cost | 1,42,500 | 1,43,925 | 1,45,364 | 1,46,818 | 1,48,286 | 7,26,893 |
Tyre Change Cost | 0 | 0 | 35,000 | 0 | 35,000 | 70,000 |
Service Cost | 7,200 | 14,400 | 14,400 | 14,400 | 14,400 | 64,800 |
Depreciation | 1,68,285 | 56,095 | 1,12,190 | 1,12,190 | 1,12,190 | 5,60,950 |
TCO | 3,63,475 | 2,43,028 | 3,30,559 | 2,92,928 | 3,24,381 | 15,54,371 |
TCO/KM | 15.14 | 10.13 | 13.77 | 12.21 | 13.52 | 12.95 |