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 | 4,82,427 | 3,28,604 | 2,71,131 | 2,10,851 | 1,53,249 | 14,46,262 |
Fuel Cost | 3,80,000 | 3,83,800 | 3,87,638 | 3,91,514 | 3,95,430 | 19,38,382 |
Tyre Change Cost | 0 | 0 | 1,40,000 | 0 | 1,40,000 | 2,80,000 |
Service Cost | 30,000 | 60,000 | 60,000 | 60,000 | 60,000 | 2,70,000 |
Depreciation | 19,32,966 | 6,44,322 | 12,88,644 | 12,88,644 | 12,88,644 | 64,43,220 |
TCO | 28,25,393 | 14,16,726 | 21,47,413 | 19,51,009 | 20,37,323 | 1,03,77,864 |
TCO/KM | 117.72 | 59.03 | 89.48 | 81.29 | 84.89 | 86.48 |