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 | 2,61,955 | 1,70,681 | 1,40,829 | 1,13,311 | 83,391 | 7,70,167 |
Fuel Cost | 3,25,714 | 3,28,971 | 3,32,261 | 3,35,584 | 3,38,940 | 16,61,470 |
Tyre Change Cost | 0 | 0 | 77,865 | 0 | 77,865 | 1,55,730 |
Service Cost | 24,710 | 49,421 | 49,421 | 49,421 | 49,421 | 2,22,394 |
Depreciation | 10,04,008 | 3,34,669 | 6,69,339 | 6,69,339 | 6,69,339 | 33,46,694 |
TCO | 16,16,387 | 8,83,742 | 12,69,715 | 11,67,655 | 12,18,956 | 61,56,455 |
TCO/KM | 67.35 | 36.82 | 52.9 | 48.65 | 50.79 | 51.3 |