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 | 3,75,754 | 2,52,195 | 2,08,086 | 1,63,658 | 1,19,449 | 11,19,142 |
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 | 95,000 | 0 | 95,000 | 1,90,000 |
Service Cost | 42,000 | 84,000 | 84,000 | 84,000 | 84,000 | 3,78,000 |
Depreciation | 14,83,500 | 4,94,500 | 9,89,000 | 9,89,000 | 9,89,000 | 49,45,000 |
TCO | 21,07,654 | 10,39,159 | 15,86,635 | 14,49,312 | 15,02,230 | 76,84,990 |
TCO/KM | 87.82 | 43.3 | 66.11 | 60.39 | 62.59 | 64.04 |