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 | 2,52,849 | 1,64,159 | 1,35,447 | 1,09,282 | 80,506 | 7,42,243 |
Fuel Cost | 1,90,000 | 1,91,900 | 1,93,819 | 1,95,757 | 1,97,715 | 9,69,191 |
Tyre Change Cost | 0 | 0 | 1,10,000 | 0 | 1,10,000 | 2,20,000 |
Service Cost | 61,200 | 1,22,400 | 1,22,400 | 1,22,400 | 1,22,400 | 5,50,800 |
Depreciation | 9,65,640 | 3,21,880 | 6,43,760 | 6,43,760 | 6,43,760 | 32,18,800 |
TCO | 14,69,689 | 8,00,339 | 12,05,426 | 10,71,199 | 11,54,381 | 57,01,034 |
TCO/KM | 61.24 | 33.35 | 50.23 | 44.63 | 48.1 | 47.51 |