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 | 2,00,175 | 1,26,429 | 1,04,316 | 85,979 | 63,816 | 5,80,715 |
Fuel Cost | 1,37,600 | 1,38,976 | 1,40,366 | 1,41,769 | 1,43,187 | 7,01,898 |
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 | 7,43,700 | 2,47,900 | 4,95,800 | 4,95,800 | 4,95,800 | 24,79,000 |
TCO | 11,11,475 | 5,73,305 | 8,76,482 | 7,83,548 | 8,38,803 | 41,83,613 |
TCO/KM | 46.31 | 23.89 | 36.52 | 32.65 | 34.95 | 34.86 |