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 | 2,06,861 | 1,31,218 | 1,08,268 | 88,937 | 65,935 | 6,01,219 |
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 | 58,330 | 0 | 58,330 | 1,16,660 |
Service Cost | 24,600 | 49,200 | 49,200 | 49,200 | 49,200 | 2,21,400 |
Depreciation | 7,71,873 | 2,57,291 | 5,14,582 | 5,14,582 | 5,14,582 | 25,72,910 |
TCO | 12,09,734 | 6,46,173 | 9,40,929 | 8,65,373 | 9,02,828 | 45,65,037 |
TCO/KM | 50.41 | 26.92 | 39.21 | 36.06 | 37.62 | 38.04 |