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 | 1,01,474 | 55,730 | 45,983 | 42,312 | 32,542 | 2,78,041 |
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 | 70,950 | 0 | 70,950 | 1,41,900 |
Service Cost | 54,000 | 1,08,000 | 1,08,000 | 1,08,000 | 1,08,000 | 4,86,000 |
Depreciation | 3,27,825 | 1,09,275 | 2,18,550 | 2,18,550 | 2,18,550 | 10,92,750 |
TCO | 6,73,299 | 4,64,905 | 6,37,302 | 5,64,619 | 6,27,757 | 29,67,882 |
TCO/KM | 28.05 | 19.37 | 26.55 | 23.53 | 26.16 | 24.73 |