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 | 66,605 | 46,179 | 37,957 | 28,949 | 20,854 | 2,00,544 |
Fuel Cost | 63,333 | 63,967 | 64,606 | 65,252 | 65,905 | 3,23,063 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 17,961 | 17,961 |
Service Cost | 12,407 | 24,814 | 24,814 | 24,814 | 24,814 | 1,11,663 |
Depreciation | 2,71,642 | 90,547 | 1,81,095 | 1,81,095 | 1,81,095 | 9,05,474 |
TCO | 4,13,987 | 2,25,507 | 3,08,472 | 3,00,110 | 3,10,629 | 15,58,705 |
TCO/KM | 34.5 | 18.79 | 25.71 | 25.01 | 25.89 | 25.98 |