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 | 1,12,085 | 63,331 | 52,254 | 47,006 | 35,905 | 3,10,581 |
Fuel Cost | 2,29,333 | 2,31,627 | 2,33,943 | 2,36,282 | 2,38,645 | 11,69,830 |
Tyre Change Cost | 0 | 0 | 45,000 | 0 | 45,000 | 90,000 |
Service Cost | 42,284 | 84,569 | 84,569 | 84,569 | 84,569 | 3,80,560 |
Depreciation | 3,72,534 | 1,24,178 | 2,48,356 | 2,48,356 | 2,48,356 | 12,41,780 |
TCO | 7,56,236 | 5,03,705 | 6,64,122 | 6,16,213 | 6,52,475 | 31,92,751 |
TCO/KM | 31.51 | 20.99 | 27.67 | 25.68 | 27.19 | 26.61 |