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 | 59,900 | 25,951 | 21,412 | 23,919 | 19,370 | 1,50,552 |
Fuel Cost | 2,53,333 | 2,55,867 | 2,58,425 | 2,61,010 | 2,63,620 | 12,92,255 |
Tyre Change Cost | 0 | 0 | 34,500 | 0 | 34,500 | 69,000 |
Service Cost | 4,738 | 9,475 | 9,475 | 9,475 | 9,475 | 42,638 |
Depreciation | 1,52,655 | 50,885 | 1,01,770 | 1,01,770 | 1,01,770 | 5,08,850 |
TCO | 4,70,626 | 3,42,178 | 4,25,582 | 3,96,174 | 4,28,735 | 20,63,295 |
TCO/KM | 19.61 | 14.26 | 17.73 | 16.51 | 17.86 | 17.19 |