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 | 59,266 | 25,497 | 21,038 | 23,638 | 19,169 | 1,48,608 |
Fuel Cost | 2,28,000 | 2,30,280 | 2,32,583 | 2,34,909 | 2,37,258 | 11,63,030 |
Tyre Change Cost | 0 | 0 | 34,500 | 0 | 34,500 | 69,000 |
Service Cost | 4,182 | 8,364 | 8,364 | 8,364 | 8,364 | 37,638 |
Depreciation | 1,49,985 | 49,995 | 99,990 | 99,990 | 99,990 | 4,99,950 |
TCO | 4,41,433 | 3,14,136 | 3,96,475 | 3,66,901 | 3,99,281 | 19,18,226 |
TCO/KM | 18.39 | 13.09 | 16.52 | 15.29 | 16.64 | 15.99 |