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 | 1,90,296 | 1,19,353 | 98,478 | 81,608 | 60,686 | 5,50,421 |
Fuel Cost | 1,87,636 | 1,89,513 | 1,91,408 | 1,93,322 | 1,95,255 | 9,57,134 |
Tyre Change Cost | 0 | 0 | 53,000 | 0 | 53,000 | 1,06,000 |
Service Cost | 45,600 | 91,200 | 91,200 | 91,200 | 91,200 | 4,10,400 |
Depreciation | 7,02,075 | 2,34,025 | 4,68,050 | 4,68,050 | 4,68,050 | 23,40,250 |
TCO | 11,25,607 | 6,34,091 | 9,02,136 | 8,34,180 | 8,68,191 | 43,64,205 |
TCO/KM | 46.9 | 26.42 | 37.59 | 34.76 | 36.17 | 36.37 |