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 | 1,31,512 | 77,246 | 63,736 | 55,601 | 42,060 | 3,70,155 |
Fuel Cost | 1,52,000 | 1,53,520 | 1,55,055 | 1,56,606 | 1,58,172 | 7,75,353 |
Tyre Change Cost | 0 | 0 | 35,000 | 0 | 35,000 | 70,000 |
Service Cost | 37,680 | 75,360 | 75,360 | 75,360 | 75,360 | 3,39,120 |
Depreciation | 4,54,391 | 1,51,464 | 3,02,927 | 3,02,927 | 3,02,927 | 15,14,636 |
TCO | 7,75,583 | 4,57,590 | 6,32,078 | 5,90,494 | 6,13,519 | 30,69,264 |
TCO/KM | 32.32 | 19.07 | 26.34 | 24.6 | 25.56 | 25.58 |