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 | 1,83,407 | 1,14,419 | 94,406 | 78,560 | 58,503 | 5,29,295 |
Fuel Cost | 1,75,385 | 1,77,138 | 1,78,910 | 1,80,699 | 1,82,506 | 8,94,638 |
Tyre Change Cost | 0 | 0 | 45,000 | 0 | 45,000 | 90,000 |
Service Cost | 26,400 | 52,800 | 52,800 | 52,800 | 52,800 | 2,37,600 |
Depreciation | 6,73,050 | 2,24,350 | 4,48,700 | 4,48,700 | 4,48,700 | 22,43,500 |
TCO | 10,58,242 | 5,68,707 | 8,19,816 | 7,60,759 | 7,87,509 | 39,95,033 |
TCO/KM | 44.09 | 23.7 | 34.16 | 31.7 | 32.81 | 33.29 |