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 | 3,18,794 | 2,11,395 | 1,74,422 | 1,38,458 | 1,01,401 | 9,44,470 |
Fuel Cost | 2,58,000 | 2,60,580 | 2,63,186 | 2,65,818 | 2,68,476 | 13,16,060 |
Tyre Change Cost | 0 | 0 | 1,38,745 | 0 | 1,38,745 | 2,77,490 |
Service Cost | 43,679 | 87,358 | 87,358 | 87,358 | 87,358 | 3,93,111 |
Depreciation | 12,43,500 | 4,14,500 | 8,29,000 | 8,29,000 | 8,29,000 | 41,45,000 |
TCO | 18,63,973 | 9,73,833 | 14,92,711 | 13,20,634 | 14,24,980 | 70,76,131 |
TCO/KM | 77.67 | 40.58 | 62.2 | 55.03 | 59.37 | 58.97 |