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 | 1,24,559 | 72,266 | 59,626 | 52,525 | 39,857 | 3,48,833 |
Fuel Cost | 1,58,769 | 1,60,357 | 1,61,960 | 1,63,580 | 1,65,216 | 8,09,882 |
Tyre Change Cost | 0 | 0 | 70,000 | 0 | 70,000 | 1,40,000 |
Service Cost | 48,720 | 97,440 | 97,440 | 97,440 | 97,440 | 4,38,480 |
Depreciation | 4,25,093 | 1,41,698 | 2,83,395 | 2,83,395 | 2,83,395 | 14,16,976 |
TCO | 7,57,141 | 4,71,761 | 6,72,421 | 5,96,940 | 6,55,908 | 31,54,171 |
TCO/KM | 31.55 | 19.66 | 28.02 | 24.87 | 27.33 | 26.28 |