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 | 69,527 | 41,482 | 34,096 | 27,944 | 20,673 | 1,93,722 |
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 | 0 | 0 | 23,000 | 23,000 |
Service Cost | 12,450 | 24,900 | 24,900 | 24,900 | 24,900 | 1,12,050 |
Depreciation | 2,44,010 | 81,337 | 1,62,673 | 1,62,673 | 1,62,673 | 8,13,366 |
TCO | 4,39,987 | 2,62,859 | 3,37,960 | 3,32,971 | 3,49,875 | 17,23,652 |
TCO/KM | 36.67 | 21.9 | 28.16 | 27.75 | 29.16 | 28.73 |