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 | 1,21,055 | 69,756 | 57,556 | 50,975 | 38,747 | 3,38,089 |
Fuel Cost | 2,06,400 | 2,08,464 | 2,10,549 | 2,12,654 | 2,14,781 | 10,52,848 |
Tyre Change Cost | 0 | 0 | 60,000 | 0 | 60,000 | 1,20,000 |
Service Cost | 15,600 | 31,200 | 31,200 | 31,200 | 31,200 | 1,40,400 |
Depreciation | 4,10,331 | 1,36,777 | 2,73,554 | 2,73,554 | 2,73,554 | 13,67,770 |
TCO | 7,53,386 | 4,46,197 | 6,32,859 | 5,68,383 | 6,18,282 | 30,19,107 |
TCO/KM | 31.39 | 18.59 | 26.37 | 23.68 | 25.76 | 25.16 |