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 | 2,32,072 | 1,49,277 | 1,23,168 | 1,00,091 | 73,923 | 6,78,531 |
Fuel Cost | 2,06,400 | 2,08,464 | 2,10,549 | 2,12,654 | 2,14,781 | 10,52,848 |
Tyre Change Cost | 0 | 0 | 53,000 | 0 | 53,000 | 1,06,000 |
Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 8,78,100 | 2,92,700 | 5,85,400 | 5,85,400 | 5,85,400 | 29,27,000 |
TCO | 13,16,572 | 6,50,441 | 9,72,117 | 8,98,145 | 9,27,104 | 47,64,379 |
TCO/KM | 54.86 | 27.1 | 40.5 | 37.42 | 38.63 | 39.7 |