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 | 54,456 | 30,686 | 25,223 | 21,276 | 15,897 | 1,47,538 |
Fuel Cost | 76,000 | 76,760 | 77,528 | 78,303 | 79,086 | 3,87,677 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 25,010 | 25,010 |
Service Cost | 8,573 | 17,145 | 17,145 | 17,145 | 17,145 | 77,153 |
Depreciation | 1,80,509 | 60,170 | 1,20,339 | 1,20,339 | 1,20,339 | 6,01,696 |
TCO | 3,19,538 | 1,84,761 | 2,40,235 | 2,37,063 | 2,57,477 | 12,39,074 |
TCO/KM | 26.63 | 15.4 | 20.02 | 19.76 | 21.46 | 20.65 |