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 | 3,03,459 | 2,00,411 | 1,65,358 | 1,31,673 | 96,542 | 8,97,443 |
Fuel Cost | 1,72,000 | 1,73,720 | 1,75,457 | 1,77,212 | 1,78,984 | 8,77,373 |
Tyre Change Cost | 0 | 0 | 87,500 | 0 | 87,500 | 1,75,000 |
Service Cost | 76,800 | 1,53,600 | 1,53,600 | 1,53,600 | 1,53,600 | 6,91,200 |
Depreciation | 11,78,886 | 3,92,962 | 7,85,924 | 7,85,924 | 7,85,924 | 39,29,620 |
TCO | 17,31,145 | 9,20,693 | 13,67,839 | 12,48,409 | 13,02,550 | 65,70,636 |
TCO/KM | 72.13 | 38.36 | 56.99 | 52.02 | 54.27 | 54.76 |