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 | 1,05,029 | 66,912 | 54,999 | 43,651 | 31,922 | 3,02,513 |
Fuel Cost | 1,14,000 | 1,15,140 | 1,16,291 | 1,17,454 | 1,18,629 | 5,81,514 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 23,000 | 23,000 |
Service Cost | 20,617 | 41,234 | 41,234 | 41,234 | 41,234 | 1,85,553 |
Depreciation | 3,93,600 | 1,31,200 | 2,62,400 | 2,62,400 | 2,62,400 | 13,12,000 |
TCO | 6,33,246 | 3,54,486 | 4,74,924 | 4,64,739 | 4,77,185 | 24,04,580 |
TCO/KM | 52.77 | 29.54 | 39.58 | 38.73 | 39.77 | 40.08 |