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 | 1,86,411 | 1,27,373 | 1,05,095 | 81,534 | 59,207 | 5,59,620 |
Fuel Cost | 1,75,385 | 1,77,138 | 1,78,910 | 1,80,699 | 1,82,506 | 8,94,638 |
Tyre Change Cost | 0 | 0 | 26,725 | 0 | 26,725 | 53,450 |
Service Cost | 8,040 | 16,080 | 16,080 | 16,080 | 16,080 | 72,360 |
Depreciation | 7,49,250 | 2,49,750 | 4,99,500 | 4,99,500 | 4,99,500 | 24,97,500 |
TCO | 11,19,086 | 5,70,341 | 8,26,310 | 7,77,813 | 7,84,018 | 40,77,568 |
TCO/KM | 46.63 | 23.76 | 34.43 | 32.41 | 32.67 | 33.98 |