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 | 1,65,714 | 1,01,745 | 83,950 | 70,733 | 52,897 | 4,75,039 |
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 | 0 | 0 | 0 | 0 |
Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 5,98,500 | 1,99,500 | 3,99,000 | 3,99,000 | 3,99,000 | 19,95,000 |
TCO | 9,70,614 | 5,09,709 | 6,93,499 | 6,82,387 | 6,66,678 | 35,22,887 |
TCO/KM | 40.44 | 21.24 | 28.9 | 28.43 | 27.78 | 29.36 |