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 | 2,58,274 | 1,68,045 | 1,38,654 | 1,11,683 | 82,225 | 7,58,881 |
Fuel Cost | 1,87,636 | 1,89,513 | 1,91,408 | 1,93,322 | 1,95,255 | 9,57,134 |
Tyre Change Cost | 0 | 0 | 1,28,125 | 0 | 1,28,125 | 2,56,250 |
Service Cost | 74,606 | 1,49,213 | 1,49,213 | 1,49,213 | 1,49,213 | 6,71,458 |
Depreciation | 9,88,500 | 3,29,500 | 6,59,000 | 6,59,000 | 6,59,000 | 32,95,000 |
TCO | 15,09,016 | 8,36,271 | 12,66,400 | 11,13,218 | 12,13,818 | 59,38,723 |
TCO/KM | 62.88 | 34.84 | 52.77 | 46.38 | 50.58 | 49.49 |