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 | 4,30,077 | 2,91,106 | 2,40,191 | 1,87,691 | 1,36,662 | 12,85,727 |
Fuel Cost | 1,72,000 | 1,73,720 | 1,75,457 | 1,77,212 | 1,78,984 | 8,77,373 |
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 | 17,12,391 | 5,70,797 | 11,41,594 | 11,41,594 | 11,41,594 | 57,07,970 |
TCO | 24,62,307 | 13,31,301 | 20,67,920 | 18,02,175 | 19,67,918 | 96,31,621 |
TCO/KM | 102.6 | 55.47 | 86.16 | 75.09 | 82 | 80.26 |