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 | 2,18,687 | 1,39,689 | 1,15,257 | 94,169 | 69,682 | 6,37,484 |
Fuel Cost | 1,52,000 | 1,53,520 | 1,55,055 | 1,56,606 | 1,58,172 | 7,75,353 |
Tyre Change Cost | 0 | 0 | 61,455 | 0 | 61,455 | 1,22,910 |
Service Cost | 39,600 | 79,200 | 79,200 | 79,200 | 79,200 | 3,56,400 |
Depreciation | 8,21,700 | 2,73,900 | 5,47,800 | 5,47,800 | 5,47,800 | 27,39,000 |
TCO | 12,31,987 | 6,46,309 | 9,58,767 | 8,77,775 | 9,16,309 | 46,31,147 |
TCO/KM | 51.33 | 26.93 | 39.95 | 36.57 | 38.18 | 38.59 |