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 | 1,24,777 | 87,848 | 72,207 | 54,686 | 39,287 | 3,78,805 |
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 | 30,000 | 30,000 |
Service Cost | 7,565 | 15,130 | 15,130 | 15,130 | 15,130 | 68,085 |
Depreciation | 5,16,750 | 1,72,250 | 3,44,500 | 3,44,500 | 3,44,500 | 17,22,500 |
TCO | 7,63,092 | 3,90,368 | 5,48,128 | 5,31,770 | 5,47,546 | 27,80,904 |
TCO/KM | 63.59 | 32.53 | 45.68 | 44.31 | 45.63 | 46.35 |