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 | 1,05,037 | 58,283 | 48,089 | 43,888 | 33,672 | 2,88,969 |
Fuel Cost | 1,90,000 | 1,91,900 | 1,93,819 | 1,95,757 | 1,97,715 | 9,69,191 |
Tyre Change Cost | 0 | 0 | 49,000 | 0 | 49,000 | 98,000 |
Service Cost | 14,400 | 28,800 | 28,800 | 28,800 | 28,800 | 1,29,600 |
Depreciation | 3,42,839 | 1,14,280 | 2,28,560 | 2,28,560 | 2,28,560 | 11,42,799 |
TCO | 6,52,276 | 3,93,263 | 5,48,268 | 4,97,005 | 5,37,747 | 26,28,559 |
TCO/KM | 27.18 | 16.39 | 22.84 | 20.71 | 22.41 | 21.9 |