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 | 98,502 | 53,602 | 44,227 | 40,997 | 31,601 | 2,68,929 |
Fuel Cost | 2,06,400 | 2,08,464 | 2,10,549 | 2,12,654 | 2,14,781 | 10,52,848 |
Tyre Change Cost | 0 | 0 | 43,200 | 0 | 43,200 | 86,400 |
Service Cost | 18,000 | 36,000 | 36,000 | 36,000 | 36,000 | 1,62,000 |
Depreciation | 3,15,303 | 1,05,101 | 2,10,202 | 2,10,202 | 2,10,202 | 10,51,010 |
TCO | 6,38,205 | 4,03,167 | 5,44,178 | 4,99,853 | 5,35,784 | 26,21,187 |
TCO/KM | 26.59 | 16.8 | 22.67 | 20.83 | 22.32 | 21.84 |