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 | 1,15,780 | 65,977 | 54,438 | 48,641 | 37,075 | 3,21,911 |
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 | 47,725 | 0 | 47,725 | 95,450 |
Service Cost | 44,040 | 88,080 | 88,080 | 88,080 | 88,080 | 3,96,360 |
Depreciation | 3,88,103 | 1,29,368 | 2,58,735 | 2,58,735 | 2,58,735 | 12,93,676 |
TCO | 6,99,923 | 4,36,945 | 6,04,033 | 5,52,062 | 5,89,787 | 28,82,750 |
TCO/KM | 29.16 | 18.21 | 25.17 | 23 | 24.57 | 24.02 |