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 | 75,553 | 45,799 | 37,645 | 30,610 | 22,582 | 2,12,189 |
Fuel Cost | 87,692 | 88,569 | 89,455 | 90,349 | 91,253 | 4,47,318 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 23,000 | 23,000 |
Service Cost | 20,617 | 41,234 | 41,234 | 41,234 | 41,234 | 1,85,553 |
Depreciation | 2,69,403 | 89,801 | 1,79,602 | 1,79,602 | 1,79,602 | 8,98,010 |
TCO | 4,53,265 | 2,65,403 | 3,47,936 | 3,41,795 | 3,57,671 | 17,66,070 |
TCO/KM | 37.77 | 22.12 | 28.99 | 28.48 | 29.81 | 29.43 |