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 | 98,286 | 68,872 | 56,610 | 42,966 | 30,893 | 2,97,627 |
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 | 16,500 | 33,000 | 33,000 | 33,000 | 33,000 | 1,48,500 |
Depreciation | 4,05,130 | 1,35,043 | 2,70,087 | 2,70,087 | 2,70,087 | 13,50,434 |
TCO | 6,33,916 | 3,52,055 | 4,75,988 | 4,63,507 | 4,75,609 | 24,01,075 |
TCO/KM | 52.83 | 29.34 | 39.67 | 38.63 | 39.63 | 40.02 |