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 | 66,698 | 39,455 | 32,431 | 26,692 | 19,776 | 1,85,052 |
Fuel Cost | 95,000 | 95,950 | 96,910 | 97,879 | 98,857 | 4,84,596 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 23,027 | 23,027 |
Service Cost | 13,476 | 26,952 | 26,952 | 26,952 | 26,952 | 1,21,284 |
Depreciation | 2,32,090 | 77,363 | 1,54,726 | 1,54,726 | 1,54,726 | 7,73,631 |
TCO | 4,07,264 | 2,39,720 | 3,11,019 | 3,06,249 | 3,23,338 | 15,87,590 |
TCO/KM | 33.94 | 19.98 | 25.92 | 25.52 | 26.94 | 26.46 |