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 | 2,47,914 | 1,60,625 | 1,32,531 | 1,07,099 | 78,943 | 7,27,112 |
Fuel Cost | 1,29,000 | 1,30,290 | 1,31,593 | 1,32,909 | 1,34,238 | 6,58,030 |
Tyre Change Cost | 0 | 0 | 1,40,000 | 0 | 1,40,000 | 2,80,000 |
Service Cost | 30,000 | 60,000 | 60,000 | 60,000 | 60,000 | 2,70,000 |
Depreciation | 9,44,850 | 3,14,950 | 6,29,900 | 6,29,900 | 6,29,900 | 31,49,500 |
TCO | 13,51,764 | 6,65,865 | 10,94,024 | 9,29,908 | 10,43,081 | 50,84,642 |
TCO/KM | 56.32 | 27.74 | 45.58 | 38.75 | 43.46 | 42.37 |