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 | 2,49,730 | 1,61,925 | 1,33,604 | 1,07,903 | 79,518 | 7,32,680 |
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 | 38,000 | 0 | 38,000 | 76,000 |
Service Cost | 22,799 | 45,598 | 45,598 | 45,598 | 45,598 | 2,05,191 |
Depreciation | 9,52,500 | 3,17,500 | 6,35,000 | 6,35,000 | 6,35,000 | 31,75,000 |
TCO | 14,00,414 | 7,02,161 | 10,31,112 | 9,69,200 | 9,80,622 | 50,83,509 |
TCO/KM | 58.35 | 29.26 | 42.96 | 40.38 | 40.86 | 42.36 |