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 | 2,89,317 | 1,90,281 | 1,57,000 | 1,25,417 | 92,061 | 8,54,076 |
Fuel Cost | 2,28,000 | 2,30,280 | 2,32,583 | 2,34,909 | 2,37,258 | 11,63,030 |
Tyre Change Cost | 0 | 0 | 1,33,650 | 0 | 1,33,650 | 2,67,300 |
Service Cost | 36,236 | 72,473 | 72,473 | 72,473 | 72,473 | 3,26,128 |
Depreciation | 11,19,300 | 3,73,100 | 7,46,200 | 7,46,200 | 7,46,200 | 37,31,000 |
TCO | 16,72,853 | 8,66,134 | 13,41,906 | 11,78,999 | 12,81,642 | 63,41,534 |
TCO/KM | 69.7 | 36.09 | 55.91 | 49.12 | 53.4 | 52.85 |