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 | 5,37,379 | 3,67,966 | 3,03,608 | 2,35,163 | 1,70,661 | 16,14,777 |
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 | 1,52,500 | 0 | 1,52,500 | 3,05,000 |
Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 21,64,506 | 7,21,502 | 14,43,004 | 14,43,004 | 14,43,004 | 72,15,020 |
TCO | 28,73,885 | 12,63,188 | 20,74,569 | 18,55,379 | 19,45,149 | 1,00,12,170 |
TCO/KM | 119.75 | 52.63 | 86.44 | 77.31 | 81.05 | 83.43 |