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 | 1,65,109 | 1,01,312 | 83,592 | 70,465 | 52,705 | 4,73,183 |
Fuel Cost | 2,28,000 | 2,30,280 | 2,32,583 | 2,34,909 | 2,37,258 | 11,63,030 |
Tyre Change Cost | 0 | 0 | 76,000 | 0 | 76,000 | 1,52,000 |
Service Cost | 30,000 | 60,000 | 60,000 | 60,000 | 60,000 | 2,70,000 |
Depreciation | 5,95,950 | 1,98,650 | 3,97,300 | 3,97,300 | 3,97,300 | 19,86,500 |
TCO | 10,19,059 | 5,90,242 | 8,49,475 | 7,62,674 | 8,23,263 | 40,44,713 |
TCO/KM | 42.46 | 24.59 | 35.39 | 31.78 | 34.3 | 33.71 |