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 | 1,05,016 | 58,268 | 48,076 | 43,879 | 33,665 | 2,88,904 |
Fuel Cost | 3,25,714 | 3,28,971 | 3,32,261 | 3,35,584 | 3,38,940 | 16,61,470 |
Tyre Change Cost | 0 | 0 | 81,325 | 0 | 81,325 | 1,62,650 |
Service Cost | 37,200 | 74,400 | 74,400 | 74,400 | 74,400 | 3,34,800 |
Depreciation | 3,42,750 | 1,14,250 | 2,28,500 | 2,28,500 | 2,28,500 | 11,42,500 |
TCO | 8,10,680 | 5,75,889 | 7,64,562 | 6,82,363 | 7,56,830 | 35,90,324 |
TCO/KM | 33.78 | 24 | 31.86 | 28.43 | 31.53 | 29.92 |