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 | 3,79,634 | 2,54,975 | 2,10,379 | 1,65,374 | 1,20,679 | 11,31,041 |
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 | 14,99,850 | 4,99,950 | 9,99,900 | 9,99,900 | 9,99,900 | 49,99,500 |
TCO | 21,03,120 | 10,16,438 | 16,13,687 | 14,30,596 | 15,27,834 | 76,91,675 |
TCO/KM | 87.63 | 42.35 | 67.24 | 59.61 | 63.66 | 64.1 |