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 | 1,37,625 | 81,625 | 67,349 | 58,306 | 43,997 | 3,88,902 |
Fuel Cost | 1,58,769 | 1,60,357 | 1,61,960 | 1,63,580 | 1,65,216 | 8,09,882 |
Tyre Change Cost | 0 | 0 | 68,000 | 0 | 68,000 | 1,36,000 |
Service Cost | 30,000 | 60,000 | 60,000 | 60,000 | 60,000 | 2,70,000 |
Depreciation | 4,80,149 | 1,60,050 | 3,20,099 | 3,20,099 | 3,20,099 | 16,00,496 |
TCO | 8,06,543 | 4,62,032 | 6,77,408 | 6,01,985 | 6,57,312 | 32,05,280 |
TCO/KM | 33.61 | 19.25 | 28.23 | 25.08 | 27.39 | 26.71 |