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 | 2,19,470 | 1,40,250 | 1,15,720 | 94,515 | 69,930 | 6,39,885 |
Fuel Cost | 3,80,000 | 3,83,800 | 3,87,638 | 3,91,514 | 3,95,430 | 19,38,382 |
Tyre Change Cost | 0 | 0 | 57,350 | 0 | 57,350 | 1,14,700 |
Service Cost | 45,670 | 91,339 | 91,339 | 91,339 | 91,339 | 4,11,026 |
Depreciation | 8,25,000 | 2,75,000 | 5,50,000 | 5,50,000 | 5,50,000 | 27,50,000 |
TCO | 14,70,140 | 8,90,389 | 12,02,047 | 11,27,368 | 11,64,049 | 58,53,993 |
TCO/KM | 61.26 | 37.1 | 50.09 | 46.97 | 48.5 | 48.78 |