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 | 95,763 | 67,065 | 55,125 | 41,850 | 30,093 | 2,89,896 |
Fuel Cost | 51,818 | 52,336 | 52,860 | 53,388 | 53,922 | 2,64,324 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 15,871 | 15,871 |
Service Cost | 9,697 | 19,394 | 19,394 | 19,394 | 19,394 | 87,273 |
Depreciation | 3,94,500 | 1,31,500 | 2,63,000 | 2,63,000 | 2,63,000 | 13,15,000 |
TCO | 5,51,778 | 2,70,295 | 3,90,379 | 3,77,632 | 3,82,280 | 19,72,364 |
TCO/KM | 45.98 | 22.52 | 32.53 | 31.47 | 31.86 | 32.87 |