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 | 2,51,474 | 1,63,175 | 1,34,635 | 1,08,674 | 80,071 | 7,38,029 |
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 | 53,000 | 0 | 53,000 | 1,06,000 |
Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 9,59,850 | 3,19,950 | 6,39,900 | 6,39,900 | 6,39,900 | 31,99,500 |
TCO | 14,69,324 | 7,43,705 | 10,90,721 | 10,14,392 | 10,41,447 | 53,59,589 |
TCO/KM | 61.22 | 30.99 | 45.45 | 42.27 | 43.39 | 44.66 |