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 | 75,824 | 37,358 | 30,824 | 30,964 | 24,415 | 1,99,385 |
Fuel Cost | 3,25,714 | 3,28,971 | 3,32,261 | 3,35,584 | 3,38,940 | 16,61,470 |
Tyre Change Cost | 0 | 0 | 23,000 | 0 | 23,000 | 46,000 |
Service Cost | 11,400 | 22,800 | 22,800 | 22,800 | 22,800 | 1,02,600 |
Depreciation | 2,19,750 | 73,250 | 1,46,500 | 1,46,500 | 1,46,500 | 7,32,500 |
TCO | 6,32,688 | 4,62,379 | 5,55,385 | 5,35,848 | 5,55,655 | 27,41,955 |
TCO/KM | 26.36 | 19.27 | 23.14 | 22.33 | 23.15 | 22.85 |