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 | 2,57,557 | 1,67,532 | 1,38,230 | 1,11,365 | 81,998 | 7,56,682 |
Fuel Cost | 1,58,769 | 1,60,357 | 1,61,960 | 1,63,580 | 1,65,216 | 8,09,882 |
Tyre Change Cost | 0 | 0 | 53,000 | 0 | 53,000 | 1,06,000 |
Service Cost | 54,000 | 1,08,000 | 1,08,000 | 1,08,000 | 1,08,000 | 4,86,000 |
Depreciation | 9,85,480 | 3,28,493 | 6,56,986 | 6,56,986 | 6,56,986 | 32,84,931 |
TCO | 14,55,806 | 7,64,382 | 11,18,176 | 10,39,931 | 10,65,200 | 54,43,495 |
TCO/KM | 60.66 | 31.85 | 46.59 | 43.33 | 44.38 | 45.36 |