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 | 2,83,194 | 1,85,895 | 1,53,382 | 1,22,708 | 90,121 | 8,35,300 |
Fuel Cost | 2,85,000 | 2,87,850 | 2,90,729 | 2,93,636 | 2,96,572 | 14,53,787 |
Tyre Change Cost | 0 | 0 | 64,000 | 0 | 64,000 | 1,28,000 |
Service Cost | 50,400 | 1,00,800 | 1,00,800 | 1,00,800 | 1,00,800 | 4,53,600 |
Depreciation | 10,93,500 | 3,64,500 | 7,29,000 | 7,29,000 | 7,29,000 | 36,45,000 |
TCO | 17,12,094 | 9,39,045 | 13,37,911 | 12,46,144 | 12,80,493 | 65,15,687 |
TCO/KM | 71.34 | 39.13 | 55.75 | 51.92 | 53.35 | 54.3 |