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 | 67,059 | 67,729 | 68,407 | 69,091 | 69,782 | 3,42,068 |
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 | 4,32,632 | 2,44,563 | 3,26,888 | 3,20,537 | 3,36,200 | 16,60,820 |
TCO/KM | 36.05 | 20.38 | 27.24 | 26.71 | 28.02 | 27.68 |