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 | 69,287 | 41,310 | 33,955 | 27,838 | 20,597 | 1,92,987 |
Fuel Cost | 81,429 | 82,243 | 83,065 | 83,896 | 84,735 | 4,15,368 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 22,240 | 22,240 |
Service Cost | 27,152 | 54,305 | 54,305 | 54,305 | 54,305 | 2,44,372 |
Depreciation | 2,43,000 | 81,000 | 1,62,000 | 1,62,000 | 1,62,000 | 8,10,000 |
TCO | 4,20,868 | 2,58,858 | 3,33,325 | 3,28,039 | 3,43,877 | 16,84,967 |
TCO/KM | 35.07 | 21.57 | 27.78 | 27.34 | 28.66 | 28.08 |