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 | 60,875 | 42,075 | 34,584 | 26,415 | 19,039 | 1,82,988 |
Fuel Cost | 87,692 | 88,569 | 89,455 | 90,349 | 91,253 | 4,47,318 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 26,337 | 26,337 |
Service Cost | 9,637 | 19,273 | 19,273 | 19,273 | 19,273 | 86,729 |
Depreciation | 2,47,500 | 82,500 | 1,65,000 | 1,65,000 | 1,65,000 | 8,25,000 |
TCO | 4,05,704 | 2,32,417 | 3,08,312 | 3,01,037 | 3,20,902 | 15,68,372 |
TCO/KM | 33.81 | 19.37 | 25.69 | 25.09 | 26.74 | 26.14 |