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 | 79,219 | 48,425 | 39,803 | 32,232 | 23,744 | 2,23,423 |
Fuel Cost | 63,333 | 63,967 | 64,606 | 65,252 | 65,905 | 3,23,063 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 7,500 | 7,500 |
Service Cost | 4,000 | 8,000 | 8,000 | 8,000 | 8,000 | 36,000 |
Depreciation | 2,84,850 | 94,950 | 1,89,900 | 1,89,900 | 1,89,900 | 9,49,500 |
TCO | 4,31,402 | 2,15,342 | 3,02,309 | 2,95,384 | 2,95,049 | 15,39,486 |
TCO/KM | 35.95 | 17.95 | 25.19 | 24.62 | 24.59 | 25.66 |