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 | 1,27,897 | 74,657 | 61,599 | 54,002 | 40,915 | 3,59,070 |
Fuel Cost | 1,47,429 | 1,48,903 | 1,50,392 | 1,51,896 | 1,53,415 | 7,52,035 |
Tyre Change Cost | 0 | 0 | 45,750 | 0 | 45,750 | 91,500 |
Service Cost | 43,200 | 86,400 | 86,400 | 86,400 | 86,400 | 3,88,800 |
Depreciation | 4,39,158 | 1,46,386 | 2,92,772 | 2,92,772 | 2,92,772 | 14,63,860 |
TCO | 7,57,684 | 4,56,346 | 6,36,913 | 5,85,070 | 6,19,252 | 30,55,265 |
TCO/KM | 31.57 | 19.01 | 26.54 | 24.38 | 25.8 | 25.46 |