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 | 1,13,123 | 74,877 | 61,781 | 49,111 | 35,985 | 3,34,877 |
Fuel Cost | 1,14,667 | 1,15,813 | 1,16,971 | 1,18,141 | 1,19,323 | 5,84,915 |
Tyre Change Cost | 0 | 0 | 40,475 | 0 | 40,475 | 80,950 |
Service Cost | 19,740 | 39,480 | 39,480 | 39,480 | 39,480 | 1,77,660 |
Depreciation | 4,40,454 | 1,46,818 | 2,93,636 | 2,93,636 | 2,93,636 | 14,68,180 |
TCO | 6,87,984 | 3,76,988 | 5,52,343 | 5,00,368 | 5,28,899 | 26,46,582 |
TCO/KM | 28.67 | 15.71 | 23.01 | 20.85 | 22.04 | 22.05 |