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 | 5,00,278 | 3,41,390 | 2,81,680 | 2,18,749 | 1,58,905 | 15,01,002 |
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 | 1,29,310 | 0 | 1,29,310 | 2,58,620 |
Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 20,08,178 | 6,69,393 | 13,38,786 | 13,38,786 | 13,38,786 | 66,93,929 |
TCO | 26,80,456 | 11,84,503 | 19,25,233 | 17,34,747 | 18,05,985 | 93,30,924 |
TCO/KM | 111.69 | 49.35 | 80.22 | 72.28 | 75.25 | 77.76 |