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 | 4,15,270 | 2,80,500 | 2,31,440 | 1,81,140 | 1,31,970 | 12,40,320 |
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 | 1,40,000 | 0 | 1,40,000 | 2,80,000 |
Service Cost | 36,000 | 72,000 | 72,000 | 72,000 | 72,000 | 3,24,000 |
Depreciation | 16,50,000 | 5,50,000 | 11,00,000 | 11,00,000 | 11,00,000 | 55,00,000 |
TCO | 22,88,906 | 10,92,013 | 17,34,848 | 15,46,462 | 16,39,225 | 83,01,454 |
TCO/KM | 95.37 | 45.5 | 72.29 | 64.44 | 68.3 | 69.18 |