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 | 3,09,175 | 2,04,505 | 1,68,737 | 1,34,202 | 98,353 | 9,14,972 |
Fuel Cost | 2,85,000 | 2,87,850 | 2,90,729 | 2,93,636 | 2,96,572 | 14,53,787 |
Tyre Change Cost | 0 | 0 | 2,15,000 | 0 | 2,15,000 | 4,30,000 |
Service Cost | 1,47,839 | 2,95,678 | 2,95,678 | 2,95,678 | 2,95,678 | 13,30,551 |
Depreciation | 12,02,970 | 4,00,990 | 8,01,980 | 8,01,980 | 8,01,980 | 40,09,900 |
TCO | 19,44,984 | 11,89,023 | 17,72,124 | 15,25,496 | 17,07,583 | 81,39,210 |
TCO/KM | 81.04 | 49.54 | 73.84 | 63.56 | 71.15 | 67.83 |