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 | 2,09,901 | 1,33,396 | 1,10,065 | 90,282 | 66,898 | 6,10,542 |
Fuel Cost | 2,58,000 | 2,60,580 | 2,63,186 | 2,65,818 | 2,68,476 | 13,16,060 |
Tyre Change Cost | 0 | 0 | 1,28,500 | 0 | 1,28,500 | 2,57,000 |
Service Cost | 1,16,400 | 2,32,800 | 2,32,800 | 2,32,800 | 2,32,800 | 10,47,600 |
Depreciation | 7,84,683 | 2,61,561 | 5,23,122 | 5,23,122 | 5,23,122 | 26,15,610 |
TCO | 13,68,984 | 8,88,337 | 12,57,673 | 11,12,022 | 12,19,796 | 58,46,812 |
TCO/KM | 57.04 | 37.01 | 52.4 | 46.33 | 50.82 | 48.72 |