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 | 74,507 | 36,414 | 30,045 | 30,381 | 23,998 | 1,95,345 |
Fuel Cost | 2,29,333 | 2,31,627 | 2,33,943 | 2,36,282 | 2,38,645 | 11,69,830 |
Tyre Change Cost | 0 | 0 | 30,625 | 0 | 30,625 | 61,250 |
Service Cost | 15,720 | 31,440 | 31,440 | 31,440 | 31,440 | 1,41,480 |
Depreciation | 2,14,200 | 71,400 | 1,42,800 | 1,42,800 | 1,42,800 | 7,14,000 |
TCO | 5,33,760 | 3,70,881 | 4,68,853 | 4,40,903 | 4,67,508 | 22,81,905 |
TCO/KM | 22.24 | 15.45 | 19.54 | 18.37 | 19.48 | 19.02 |