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 | 50,740 | 34,815 | 28,617 | 21,930 | 15,828 | 1,51,930 |
Fuel Cost | 81,429 | 82,243 | 83,065 | 83,896 | 84,735 | 4,15,368 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 20,561 | 20,561 |
Service Cost | 8,046 | 16,092 | 16,092 | 16,092 | 16,092 | 72,414 |
Depreciation | 2,04,795 | 68,265 | 1,36,530 | 1,36,530 | 1,36,530 | 6,82,650 |
TCO | 3,45,010 | 2,01,415 | 2,64,304 | 2,58,448 | 2,73,746 | 13,42,923 |
TCO/KM | 28.75 | 16.78 | 22.03 | 21.54 | 22.81 | 22.38 |